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

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
TTM Result
Revenue	660,830	569,662	582,648	559,945	562,507	568,874	575,023	9.74%
YoY %	16.00%	-2.23%	4.05%	-0.46%	-1.12%	-1.07%	-	-
Horiz. %	114.92%	99.07%	101.33%	97.38%	97.82%	98.93%	100.00%	-
PBT	35,919	30,285	33,694	36,831	33,129	32,902	27,483	19.59%
YoY %	18.60%	-10.12%	-8.52%	11.17%	0.69%	19.72%	-	-
Horiz. %	130.70%	110.20%	122.60%	134.01%	120.54%	119.72%	100.00%	-
Tax	-12,304	-9,503	-10,398	-10,726	-9,714	-9,636	-8,155	31.64%
YoY %	-29.47%	8.61%	3.06%	-10.42%	-0.81%	-18.16%	-	-
Horiz. %	150.88%	116.53%	127.50%	131.53%	119.12%	118.16%	100.00%	-
NP	23,615	20,782	23,296	26,105	23,415	23,266	19,328	14.32%
YoY %	13.63%	-10.79%	-10.76%	11.49%	0.64%	20.37%	-	-
Horiz. %	122.18%	107.52%	120.53%	135.06%	121.15%	120.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,615	20,782	23,296	26,105	23,415	23,266	19,328	14.32%
YoY %	13.63%	-10.79%	-10.76%	11.49%	0.64%	20.37%	-	-
Horiz. %	122.18%	107.52%	120.53%	135.06%	121.15%	120.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.25%	31.38%	30.86%	29.12%	29.32%	29.29%	29.67%	-
YoY %	9.15%	1.69%	5.98%	-0.68%	0.10%	-1.28%	-	-
Horiz. %	115.44%	105.76%	104.01%	98.15%	98.82%	98.72%	100.00%	-
Total Cost	637,215	548,880	559,352	533,840	539,092	545,608	555,695	9.58%
YoY %	16.09%	-1.87%	4.78%	-0.97%	-1.19%	-1.82%	-	-
Horiz. %	114.67%	98.77%	100.66%	96.07%	97.01%	98.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	179,756	160,108	153,952	156,653	150,489	149,209	142,068	17.03%
YoY %	12.27%	4.00%	-1.72%	4.10%	0.86%	5.03%	-	-
Horiz. %	126.53%	112.70%	108.37%	110.27%	105.93%	105.03%	100.00%	-

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
Dividend
Div	-	15,017	15,017	13,566	13,566	13,468	13,468	-
YoY %	-	0.00%	10.70%	0.00%	0.73%	0.00%	-	-
Horiz. %	-	111.50%	111.50%	100.73%	100.73%	100.00%	100.00%	-
Div Payout %	-	72.26%	64.47%	51.97%	57.94%	57.89%	69.69%	-
YoY %	-	12.08%	24.05%	-10.30%	0.09%	-16.93%	-	-
Horiz. %	-	103.69%	92.51%	74.57%	83.14%	83.07%	100.00%	-

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
Equity
Net Worth	179,756	160,108	153,952	156,653	150,489	149,209	142,068	17.03%
YoY %	12.27%	4.00%	-1.72%	4.10%	0.86%	5.03%	-	-
Horiz. %	126.53%	112.70%	108.37%	110.27%	105.93%	105.03%	100.00%	-
NOSH	75,212	75,523	74,734	75,313	75,622	74,979	75,168	0.03%
YoY %	-0.41%	1.06%	-0.77%	-0.41%	0.86%	-0.25%	-	-
Horiz. %	100.06%	100.47%	99.42%	100.19%	100.60%	99.75%	100.00%	-

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
Ratio Analysis
NP Margin	3.57%	3.65%	4.00%	4.66%	4.16%	4.09%	3.36%	-
YoY %	-2.19%	-8.75%	-14.16%	12.02%	1.71%	21.73%	-	-
Horiz. %	106.25%	108.63%	119.05%	138.69%	123.81%	121.73%	100.00%	-
ROE	13.14%	12.98%	15.13%	16.66%	15.56%	15.59%	13.60%	-
YoY %	1.23%	-14.21%	-9.18%	7.07%	-0.19%	14.63%	-	-
Horiz. %	96.62%	95.44%	111.25%	122.50%	114.41%	114.63%	100.00%	-

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
Per Share
RPS	878.62	754.29	779.63	743.48	743.83	758.70	764.98	9.70%
YoY %	16.48%	-3.25%	4.86%	-0.05%	-1.96%	-0.82%	-	-
Horiz. %	114.86%	98.60%	101.92%	97.19%	97.24%	99.18%	100.00%	-
EPS	31.40	27.52	31.17	34.66	30.96	31.03	25.71	14.29%
YoY %	14.10%	-11.71%	-10.07%	11.95%	-0.23%	20.69%	-	-
Horiz. %	122.13%	107.04%	121.24%	134.81%	120.42%	120.69%	100.00%	-
DPS	0.00	20.00	20.00	18.00	18.00	18.00	18.00	-
YoY %	0.00%	0.00%	11.11%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	111.11%	111.11%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.39	2.12	2.06	2.08	1.99	1.99	1.89	16.98%
YoY %	12.74%	2.91%	-0.96%	4.52%	0.00%	5.29%	-	-
Horiz. %	126.46%	112.17%	108.99%	110.05%	105.29%	105.29%	100.00%	-

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
Adjusted Per Share Value based on latest NOSH - 75,313
RPS	157.34	135.63	138.73	133.32	133.93	135.45	136.91	9.74%
YoY %	16.01%	-2.23%	4.06%	-0.46%	-1.12%	-1.07%	-	-
Horiz. %	114.92%	99.07%	101.33%	97.38%	97.82%	98.93%	100.00%	-
EPS	5.62	4.95	5.55	6.22	5.58	5.54	4.60	14.32%
YoY %	13.54%	-10.81%	-10.77%	11.47%	0.72%	20.43%	-	-
Horiz. %	122.17%	107.61%	120.65%	135.22%	121.30%	120.43%	100.00%	-
DPS	0.00	3.58	3.58	3.23	3.23	3.21	3.21	-
YoY %	0.00%	0.00%	10.84%	0.00%	0.62%	0.00%	-	-
Horiz. %	0.00%	111.53%	111.53%	100.62%	100.62%	100.00%	100.00%	-
NAPS	0.428	0.3812	0.3666	0.373	0.3583	0.3553	0.3383	17.02%
YoY %	12.28%	3.98%	-1.72%	4.10%	0.84%	5.03%	-	-
Horiz. %	126.51%	112.68%	108.37%	110.26%	105.91%	105.03%	100.00%	-

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-21.15%	30.00%	17.65%	-10.53%	11.76%	3.03%	-	-
Horiz. %	124.24%	157.58%	121.21%	103.03%	115.15%	103.03%	100.00%	-
P/EPS	11.47	14.17	10.01	7.36	9.01	8.38	9.76	11.39%
YoY %	-19.05%	41.56%	36.01%	-18.31%	7.52%	-14.14%	-	-
Horiz. %	117.52%	145.18%	102.56%	75.41%	92.32%	85.86%	100.00%	-
EY	8.72	7.06	9.99	13.59	11.10	11.93	10.24	-10.18%
YoY %	23.51%	-29.33%	-26.49%	22.43%	-6.96%	16.50%	-	-
Horiz. %	85.16%	68.95%	97.56%	132.71%	108.40%	116.50%	100.00%	-
DY	0.00	5.13	6.41	7.06	6.45	6.92	7.17	-
YoY %	0.00%	-19.97%	-9.21%	9.46%	-6.79%	-3.49%	-	-
Horiz. %	0.00%	71.55%	89.40%	98.47%	89.96%	96.51%	100.00%	-
P/NAPS	1.51	1.84	1.51	1.23	1.40	1.31	1.33	8.85%
YoY %	-17.93%	21.85%	22.76%	-12.14%	6.87%	-1.50%	-	-
Horiz. %	113.53%	138.35%	113.53%	92.48%	105.26%	98.50%	100.00%	-

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-12.24%	16.67%	7.69%	-2.50%	29.03%	-11.43%	-	-
Horiz. %	122.86%	140.00%	120.00%	111.43%	114.29%	88.57%	100.00%	-
P/EPS	12.10	13.37	10.59	8.34	9.53	7.51	10.31	11.29%
YoY %	-9.50%	26.25%	26.98%	-12.49%	26.90%	-27.16%	-	-
Horiz. %	117.36%	129.68%	102.72%	80.89%	92.43%	72.84%	100.00%	-
EY	8.26	7.48	9.45	11.99	10.50	13.32	9.70	-10.18%
YoY %	10.43%	-20.85%	-21.18%	14.19%	-21.17%	37.32%	-	-
Horiz. %	85.15%	77.11%	97.42%	123.61%	108.25%	137.32%	100.00%	-
DY	0.00	5.43	6.06	6.23	6.10	7.73	6.79	-
YoY %	0.00%	-10.40%	-2.73%	2.13%	-21.09%	13.84%	-	-
Horiz. %	0.00%	79.97%	89.25%	91.75%	89.84%	113.84%	100.00%	-
P/NAPS	1.59	1.74	1.60	1.39	1.48	1.17	1.40	8.87%
YoY %	-8.62%	8.75%	15.11%	-6.08%	26.50%	-16.43%	-	-
Horiz. %	113.57%	124.29%	114.29%	99.29%	105.71%	83.57%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos