[MSC] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 14.66%
YoY- 2.18%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 651,236 657,690 714,848 719,547 737,491 660,830 569,662 9.32%
PBT 52,055 46,178 42,845 39,666 34,301 35,919 30,285 43.44%
Tax -24,963 -22,037 -19,264 -15,862 -13,541 -12,304 -9,503 90.26%
NP 27,092 24,141 23,581 23,804 20,760 23,615 20,782 19.31%
-
NP to SH 27,092 24,141 23,581 23,804 20,760 23,615 20,782 19.31%
-
Tax Rate 47.96% 47.72% 44.96% 39.99% 39.48% 34.25% 31.38% -
Total Cost 624,144 633,549 691,267 695,743 716,731 637,215 548,880 8.93%
-
Net Worth 189,720 194,386 188,195 191,159 183,363 179,756 160,108 11.96%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 7,558 7,558 7,558 - - - 15,017 -36.70%
Div Payout % 27.90% 31.31% 32.05% - - - 72.26% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 189,720 194,386 188,195 191,159 183,363 179,756 160,108 11.96%
NOSH 74,693 74,764 75,580 75,259 75,458 75,212 75,523 -0.73%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 4.16% 3.67% 3.30% 3.31% 2.81% 3.57% 3.65% -
ROE 14.28% 12.42% 12.53% 12.45% 11.32% 13.14% 12.98% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 871.88 879.69 945.81 956.09 977.35 878.62 754.29 10.13%
EPS 36.27 32.29 31.20 31.63 27.51 31.40 27.52 20.18%
DPS 10.00 10.00 10.00 0.00 0.00 0.00 20.00 -36.97%
NAPS 2.54 2.60 2.49 2.54 2.43 2.39 2.12 12.79%
Adjusted Per Share Value based on latest NOSH - 75,259
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 155.06 156.59 170.20 171.32 175.59 157.34 135.63 9.32%
EPS 6.45 5.75 5.61 5.67 4.94 5.62 4.95 19.27%
DPS 1.80 1.80 1.80 0.00 0.00 0.00 3.58 -36.74%
NAPS 0.4517 0.4628 0.4481 0.4551 0.4366 0.428 0.3812 11.96%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 3.42 3.40 2.83 2.65 3.40 3.60 3.90 -
P/RPS 0.39 0.39 0.30 0.28 0.35 0.41 0.52 -17.43%
P/EPS 9.43 10.53 9.07 8.38 12.36 11.47 14.17 -23.75%
EY 10.61 9.50 11.02 11.94 8.09 8.72 7.06 31.16%
DY 2.92 2.94 3.53 0.00 0.00 0.00 5.13 -31.29%
P/NAPS 1.35 1.31 1.14 1.04 1.40 1.51 1.84 -18.63%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 29/08/03 26/05/03 27/02/03 27/11/02 29/08/02 29/05/02 -
Price 3.60 3.26 2.95 2.90 2.79 3.80 3.68 -
P/RPS 0.41 0.37 0.31 0.30 0.29 0.43 0.49 -11.19%
P/EPS 9.93 10.10 9.46 9.17 10.14 12.10 13.37 -17.97%
EY 10.08 9.90 10.58 10.91 9.86 8.26 7.48 21.98%
DY 2.78 3.07 3.39 0.00 0.00 0.00 5.43 -35.97%
P/NAPS 1.42 1.25 1.18 1.14 1.15 1.59 1.74 -12.66%

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