[MSC] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 13.63%
YoY- 0.85%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 714,848 719,547 737,491 660,830 569,662 582,648 559,945 17.70%
PBT 42,845 39,666 34,301 35,919 30,285 33,694 36,831 10.61%
Tax -19,264 -15,862 -13,541 -12,304 -9,503 -10,398 -10,726 47.80%
NP 23,581 23,804 20,760 23,615 20,782 23,296 26,105 -6.56%
-
NP to SH 23,581 23,804 20,760 23,615 20,782 23,296 26,105 -6.56%
-
Tax Rate 44.96% 39.99% 39.48% 34.25% 31.38% 30.86% 29.12% -
Total Cost 691,267 695,743 716,731 637,215 548,880 559,352 533,840 18.82%
-
Net Worth 188,195 191,159 183,363 179,756 160,108 153,952 156,653 13.02%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 7,558 - - - 15,017 15,017 13,566 -32.31%
Div Payout % 32.05% - - - 72.26% 64.47% 51.97% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 188,195 191,159 183,363 179,756 160,108 153,952 156,653 13.02%
NOSH 75,580 75,259 75,458 75,212 75,523 74,734 75,313 0.23%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 3.30% 3.31% 2.81% 3.57% 3.65% 4.00% 4.66% -
ROE 12.53% 12.45% 11.32% 13.14% 12.98% 15.13% 16.66% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 945.81 956.09 977.35 878.62 754.29 779.63 743.48 17.42%
EPS 31.20 31.63 27.51 31.40 27.52 31.17 34.66 -6.77%
DPS 10.00 0.00 0.00 0.00 20.00 20.00 18.00 -32.44%
NAPS 2.49 2.54 2.43 2.39 2.12 2.06 2.08 12.75%
Adjusted Per Share Value based on latest NOSH - 75,212
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 170.20 171.32 175.59 157.34 135.63 138.73 133.32 17.69%
EPS 5.61 5.67 4.94 5.62 4.95 5.55 6.22 -6.65%
DPS 1.80 0.00 0.00 0.00 3.58 3.58 3.23 -32.30%
NAPS 0.4481 0.4551 0.4366 0.428 0.3812 0.3666 0.373 13.02%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 2.83 2.65 3.40 3.60 3.90 3.12 2.55 -
P/RPS 0.30 0.28 0.35 0.41 0.52 0.40 0.34 -8.01%
P/EPS 9.07 8.38 12.36 11.47 14.17 10.01 7.36 14.95%
EY 11.02 11.94 8.09 8.72 7.06 9.99 13.59 -13.05%
DY 3.53 0.00 0.00 0.00 5.13 6.41 7.06 -37.03%
P/NAPS 1.14 1.04 1.40 1.51 1.84 1.51 1.23 -4.94%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 26/05/03 27/02/03 27/11/02 29/08/02 29/05/02 01/03/02 28/11/01 -
Price 2.95 2.90 2.79 3.80 3.68 3.30 2.89 -
P/RPS 0.31 0.30 0.29 0.43 0.49 0.42 0.39 -14.20%
P/EPS 9.46 9.17 10.14 12.10 13.37 10.59 8.34 8.77%
EY 10.58 10.91 9.86 8.26 7.48 9.45 11.99 -8.00%
DY 3.39 0.00 0.00 0.00 5.43 6.06 6.23 -33.37%
P/NAPS 1.18 1.14 1.15 1.59 1.74 1.60 1.39 -10.35%

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