[MSC] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -12.09%
YoY- -20.48%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 657,690 714,848 719,547 737,491 660,830 569,662 582,648 8.43%
PBT 46,178 42,845 39,666 34,301 35,919 30,285 33,694 23.45%
Tax -22,037 -19,264 -15,862 -13,541 -12,304 -9,503 -10,398 65.22%
NP 24,141 23,581 23,804 20,760 23,615 20,782 23,296 2.41%
-
NP to SH 24,141 23,581 23,804 20,760 23,615 20,782 23,296 2.41%
-
Tax Rate 47.72% 44.96% 39.99% 39.48% 34.25% 31.38% 30.86% -
Total Cost 633,549 691,267 695,743 716,731 637,215 548,880 559,352 8.68%
-
Net Worth 194,386 188,195 191,159 183,363 179,756 160,108 153,952 16.87%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 7,558 7,558 - - - 15,017 15,017 -36.80%
Div Payout % 31.31% 32.05% - - - 72.26% 64.47% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 194,386 188,195 191,159 183,363 179,756 160,108 153,952 16.87%
NOSH 74,764 75,580 75,259 75,458 75,212 75,523 74,734 0.02%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 3.67% 3.30% 3.31% 2.81% 3.57% 3.65% 4.00% -
ROE 12.42% 12.53% 12.45% 11.32% 13.14% 12.98% 15.13% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 879.69 945.81 956.09 977.35 878.62 754.29 779.63 8.40%
EPS 32.29 31.20 31.63 27.51 31.40 27.52 31.17 2.38%
DPS 10.00 10.00 0.00 0.00 0.00 20.00 20.00 -37.08%
NAPS 2.60 2.49 2.54 2.43 2.39 2.12 2.06 16.83%
Adjusted Per Share Value based on latest NOSH - 75,458
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 156.59 170.20 171.32 175.59 157.34 135.63 138.73 8.43%
EPS 5.75 5.61 5.67 4.94 5.62 4.95 5.55 2.39%
DPS 1.80 1.80 0.00 0.00 0.00 3.58 3.58 -36.84%
NAPS 0.4628 0.4481 0.4551 0.4366 0.428 0.3812 0.3666 16.85%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 3.40 2.83 2.65 3.40 3.60 3.90 3.12 -
P/RPS 0.39 0.30 0.28 0.35 0.41 0.52 0.40 -1.67%
P/EPS 10.53 9.07 8.38 12.36 11.47 14.17 10.01 3.44%
EY 9.50 11.02 11.94 8.09 8.72 7.06 9.99 -3.30%
DY 2.94 3.53 0.00 0.00 0.00 5.13 6.41 -40.61%
P/NAPS 1.31 1.14 1.04 1.40 1.51 1.84 1.51 -9.06%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 26/05/03 27/02/03 27/11/02 29/08/02 29/05/02 01/03/02 -
Price 3.26 2.95 2.90 2.79 3.80 3.68 3.30 -
P/RPS 0.37 0.31 0.30 0.29 0.43 0.49 0.42 -8.12%
P/EPS 10.10 9.46 9.17 10.14 12.10 13.37 10.59 -3.11%
EY 9.90 10.58 10.91 9.86 8.26 7.48 9.45 3.15%
DY 3.07 3.39 0.00 0.00 0.00 5.43 6.06 -36.52%
P/NAPS 1.25 1.18 1.14 1.15 1.59 1.74 1.60 -15.21%

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