[MSC] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -40.13%
YoY- -4.54%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 276,700 197,427 177,491 131,759 144,559 203,881 234,559 11.61%
PBT 14,021 13,487 15,531 10,210 12,827 7,610 12,198 9.70%
Tax -4,875 -6,914 -7,525 -5,524 -5,000 -3,988 -4,752 1.71%
NP 9,146 6,573 8,006 4,686 7,827 3,622 7,446 14.65%
-
NP to SH 9,146 6,573 8,006 4,686 7,827 3,622 7,446 14.65%
-
Tax Rate 34.77% 51.26% 48.45% 54.10% 38.98% 52.40% 38.96% -
Total Cost 267,554 190,854 169,485 127,073 136,732 200,259 227,113 11.51%
-
Net Worth 150,363 189,720 194,386 188,195 191,159 183,363 179,756 -11.19%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - 7,558 - - 6,016 -
Div Payout % - - - 161.29% - - 80.81% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 150,363 189,720 194,386 188,195 191,159 183,363 179,756 -11.19%
NOSH 75,181 74,693 74,764 75,580 75,259 75,458 75,212 -0.02%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 3.31% 3.33% 4.51% 3.56% 5.41% 1.78% 3.17% -
ROE 6.08% 3.46% 4.12% 2.49% 4.09% 1.98% 4.14% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 368.04 264.32 237.40 174.33 192.08 270.19 311.86 11.64%
EPS 12.20 8.80 10.70 6.20 10.40 4.80 9.90 14.89%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 8.00 -
NAPS 2.00 2.54 2.60 2.49 2.54 2.43 2.39 -11.16%
Adjusted Per Share Value based on latest NOSH - 75,580
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 65.88 47.01 42.26 31.37 34.42 48.54 55.85 11.60%
EPS 2.18 1.57 1.91 1.12 1.86 0.86 1.77 14.85%
DPS 0.00 0.00 0.00 1.80 0.00 0.00 1.43 -
NAPS 0.358 0.4517 0.4628 0.4481 0.4551 0.4366 0.428 -11.19%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 4.60 3.42 3.40 2.83 2.65 3.40 3.60 -
P/RPS 1.25 1.29 1.43 1.62 1.38 1.26 1.15 5.70%
P/EPS 37.81 38.86 31.75 45.65 25.48 70.83 36.36 2.63%
EY 2.64 2.57 3.15 2.19 3.92 1.41 2.75 -2.67%
DY 0.00 0.00 0.00 3.53 0.00 0.00 2.22 -
P/NAPS 2.30 1.35 1.31 1.14 1.04 1.40 1.51 32.28%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 21/11/03 29/08/03 26/05/03 27/02/03 27/11/02 29/08/02 -
Price 4.90 3.60 3.26 2.95 2.90 2.79 3.80 -
P/RPS 1.33 1.36 1.37 1.69 1.51 1.03 1.22 5.90%
P/EPS 40.28 40.91 30.44 47.58 27.88 58.12 38.38 3.26%
EY 2.48 2.44 3.28 2.10 3.59 1.72 2.61 -3.33%
DY 0.00 0.00 0.00 3.39 0.00 0.00 2.11 -
P/NAPS 2.45 1.42 1.25 1.18 1.14 1.15 1.59 33.30%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment