[MSC] QoQ TTM Result on 30-Sep-2001 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
28-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 11.49%
YoY- 46.17%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 660,830 569,662 582,648 559,945 562,507 568,874 575,023 9.74%
PBT 35,919 30,285 33,694 36,831 33,129 32,902 27,483 19.59%
Tax -12,304 -9,503 -10,398 -10,726 -9,714 -9,636 -8,155 31.64%
NP 23,615 20,782 23,296 26,105 23,415 23,266 19,328 14.32%
-
NP to SH 23,615 20,782 23,296 26,105 23,415 23,266 19,328 14.32%
-
Tax Rate 34.25% 31.38% 30.86% 29.12% 29.32% 29.29% 29.67% -
Total Cost 637,215 548,880 559,352 533,840 539,092 545,608 555,695 9.58%
-
Net Worth 179,756 160,108 153,952 156,653 150,489 149,209 142,068 17.03%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - 15,017 15,017 13,566 13,566 13,468 13,468 -
Div Payout % - 72.26% 64.47% 51.97% 57.94% 57.89% 69.69% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 179,756 160,108 153,952 156,653 150,489 149,209 142,068 17.03%
NOSH 75,212 75,523 74,734 75,313 75,622 74,979 75,168 0.03%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 3.57% 3.65% 4.00% 4.66% 4.16% 4.09% 3.36% -
ROE 13.14% 12.98% 15.13% 16.66% 15.56% 15.59% 13.60% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 878.62 754.29 779.63 743.48 743.83 758.70 764.98 9.70%
EPS 31.40 27.52 31.17 34.66 30.96 31.03 25.71 14.29%
DPS 0.00 20.00 20.00 18.00 18.00 18.00 18.00 -
NAPS 2.39 2.12 2.06 2.08 1.99 1.99 1.89 16.98%
Adjusted Per Share Value based on latest NOSH - 75,313
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 157.34 135.63 138.73 133.32 133.93 135.45 136.91 9.74%
EPS 5.62 4.95 5.55 6.22 5.58 5.54 4.60 14.32%
DPS 0.00 3.58 3.58 3.23 3.23 3.21 3.21 -
NAPS 0.428 0.3812 0.3666 0.373 0.3583 0.3553 0.3383 17.02%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 3.60 3.90 3.12 2.55 2.79 2.60 2.51 -
P/RPS 0.41 0.52 0.40 0.34 0.38 0.34 0.33 15.61%
P/EPS 11.47 14.17 10.01 7.36 9.01 8.38 9.76 11.39%
EY 8.72 7.06 9.99 13.59 11.10 11.93 10.24 -10.18%
DY 0.00 5.13 6.41 7.06 6.45 6.92 7.17 -
P/NAPS 1.51 1.84 1.51 1.23 1.40 1.31 1.33 8.85%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 29/08/02 29/05/02 01/03/02 28/11/01 29/08/01 28/05/01 28/02/01 -
Price 3.80 3.68 3.30 2.89 2.95 2.33 2.65 -
P/RPS 0.43 0.49 0.42 0.39 0.40 0.31 0.35 14.75%
P/EPS 12.10 13.37 10.59 8.34 9.53 7.51 10.31 11.29%
EY 8.26 7.48 9.45 11.99 10.50 13.32 9.70 -10.18%
DY 0.00 5.43 6.06 6.23 6.10 7.73 6.79 -
P/NAPS 1.59 1.74 1.60 1.39 1.48 1.17 1.40 8.87%

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