[MSC] QoQ TTM Result on 31-Mar-2001 [#1]

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
TTM Result
Revenue	582,648	559,945	562,507	568,874	575,023	606,348	657,554	-7.72%
YoY %	4.05%	-0.46%	-1.12%	-1.07%	-5.17%	-7.79%	-	-
Horiz. %	88.61%	85.16%	85.55%	86.51%	87.45%	92.21%	100.00%	-
PBT	33,694	36,831	33,129	32,902	27,483	22,315	24,714	22.88%
YoY %	-8.52%	11.17%	0.69%	19.72%	23.16%	-9.71%	-	-
Horiz. %	136.34%	149.03%	134.05%	133.13%	111.20%	90.29%	100.00%	-
Tax	-10,398	-10,726	-9,714	-9,636	-8,155	-4,456	-2,641	148.71%
YoY %	3.06%	-10.42%	-0.81%	-18.16%	-83.01%	-68.72%	-	-
Horiz. %	393.71%	406.13%	367.82%	364.86%	308.78%	168.72%	100.00%	-
NP	23,296	26,105	23,415	23,266	19,328	17,859	22,073	3.65%
YoY %	-10.76%	11.49%	0.64%	20.37%	8.23%	-19.09%	-	-
Horiz. %	105.54%	118.27%	106.08%	105.40%	87.56%	80.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,296	26,105	23,415	23,266	19,328	17,859	22,073	3.65%
YoY %	-10.76%	11.49%	0.64%	20.37%	8.23%	-19.09%	-	-
Horiz. %	105.54%	118.27%	106.08%	105.40%	87.56%	80.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.86%	29.12%	29.32%	29.29%	29.67%	19.97%	10.69%	-
YoY %	5.98%	-0.68%	0.10%	-1.28%	48.57%	86.81%	-	-
Horiz. %	288.68%	272.40%	274.28%	273.99%	277.55%	186.81%	100.00%	-
Total Cost	559,352	533,840	539,092	545,608	555,695	588,489	635,481	-8.13%
YoY %	4.78%	-0.97%	-1.19%	-1.82%	-5.57%	-7.39%	-	-
Horiz. %	88.02%	84.01%	84.83%	85.86%	87.44%	92.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	153,952	156,653	150,489	149,209	142,068	142,391	135,408	8.90%
YoY %	-1.72%	4.10%	0.86%	5.03%	-0.23%	5.16%	-	-
Horiz. %	113.69%	115.69%	111.14%	110.19%	104.92%	105.16%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Dividend
Div	15,017	13,566	13,566	13,468	13,468	13,419	13,419	7.76%
YoY %	10.70%	0.00%	0.73%	0.00%	0.37%	0.00%	-	-
Horiz. %	111.91%	101.10%	101.10%	100.37%	100.37%	100.00%	100.00%	-
Div Payout %	64.47%	51.97%	57.94%	57.89%	69.69%	75.14%	60.79%	-
YoY %	24.05%	-10.30%	0.09%	-16.93%	-7.25%	23.61%	-	-
Horiz. %	106.05%	85.49%	95.31%	95.23%	114.64%	123.61%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Equity
Net Worth	153,952	156,653	150,489	149,209	142,068	142,391	135,408	8.90%
YoY %	-1.72%	4.10%	0.86%	5.03%	-0.23%	5.16%	-	-
Horiz. %	113.69%	115.69%	111.14%	110.19%	104.92%	105.16%	100.00%	-
NOSH	74,734	75,313	75,622	74,979	75,168	75,740	74,400	0.29%
YoY %	-0.77%	-0.41%	0.86%	-0.25%	-0.76%	1.80%	-	-
Horiz. %	100.45%	101.23%	101.64%	100.78%	101.03%	101.80%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Ratio Analysis
NP Margin	4.00%	4.66%	4.16%	4.09%	3.36%	2.95%	3.36%	-
YoY %	-14.16%	12.02%	1.71%	21.73%	13.90%	-12.20%	-	-
Horiz. %	119.05%	138.69%	123.81%	121.73%	100.00%	87.80%	100.00%	-
ROE	15.13%	16.66%	15.56%	15.59%	13.60%	12.54%	16.30%	-
YoY %	-9.18%	7.07%	-0.19%	14.63%	8.45%	-23.07%	-	-
Horiz. %	92.82%	102.21%	95.46%	95.64%	83.44%	76.93%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Per Share
RPS	779.63	743.48	743.83	758.70	764.98	800.57	883.81	-8.00%
YoY %	4.86%	-0.05%	-1.96%	-0.82%	-4.45%	-9.42%	-	-
Horiz. %	88.21%	84.12%	84.16%	85.84%	86.55%	90.58%	100.00%	-
EPS	31.17	34.66	30.96	31.03	25.71	23.58	29.67	3.33%
YoY %	-10.07%	11.95%	-0.23%	20.69%	9.03%	-20.53%	-	-
Horiz. %	105.06%	116.82%	104.35%	104.58%	86.65%	79.47%	100.00%	-
DPS	20.00	18.00	18.00	18.00	18.00	18.00	18.00	7.25%
YoY %	11.11%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	111.11%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.06	2.08	1.99	1.99	1.89	1.88	1.82	8.58%
YoY %	-0.96%	4.52%	0.00%	5.29%	0.53%	3.30%	-	-
Horiz. %	113.19%	114.29%	109.34%	109.34%	103.85%	103.30%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 74,979
RPS	138.73	133.32	133.93	135.45	136.91	144.37	156.56	-7.72%
YoY %	4.06%	-0.46%	-1.12%	-1.07%	-5.17%	-7.79%	-	-
Horiz. %	88.61%	85.16%	85.55%	86.52%	87.45%	92.21%	100.00%	-
EPS	5.55	6.22	5.58	5.54	4.60	4.25	5.26	3.63%
YoY %	-10.77%	11.47%	0.72%	20.43%	8.24%	-19.20%	-	-
Horiz. %	105.51%	118.25%	106.08%	105.32%	87.45%	80.80%	100.00%	-
DPS	3.58	3.23	3.23	3.21	3.21	3.20	3.20	7.74%
YoY %	10.84%	0.00%	0.62%	0.00%	0.31%	0.00%	-	-
Horiz. %	111.87%	100.94%	100.94%	100.31%	100.31%	100.00%	100.00%	-
NAPS	0.3666	0.373	0.3583	0.3553	0.3383	0.339	0.3224	8.91%
YoY %	-1.72%	4.10%	0.84%	5.03%	-0.21%	5.15%	-	-
Horiz. %	113.71%	115.69%	111.14%	110.20%	104.93%	105.15%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/01	28/09/01	29/06/01	30/03/01	26/12/00	29/09/00	30/06/00	-
Price	3.12	2.55	2.79	2.60	2.51	2.67	2.43	-
P/RPS	0.40	0.34	0.38	0.34	0.33	0.33	0.27	29.86%
YoY %	17.65%	-10.53%	11.76%	3.03%	0.00%	22.22%	-	-
Horiz. %	148.15%	125.93%	140.74%	125.93%	122.22%	122.22%	100.00%	-
P/EPS	10.01	7.36	9.01	8.38	9.76	11.32	8.19	14.27%
YoY %	36.01%	-18.31%	7.52%	-14.14%	-13.78%	38.22%	-	-
Horiz. %	122.22%	89.87%	110.01%	102.32%	119.17%	138.22%	100.00%	-
EY	9.99	13.59	11.10	11.93	10.24	8.83	12.21	-12.48%
YoY %	-26.49%	22.43%	-6.96%	16.50%	15.97%	-27.68%	-	-
Horiz. %	81.82%	111.30%	90.91%	97.71%	83.87%	72.32%	100.00%	-
DY	6.41	7.06	6.45	6.92	7.17	6.74	7.41	-9.18%
YoY %	-9.21%	9.46%	-6.79%	-3.49%	6.38%	-9.04%	-	-
Horiz. %	86.50%	95.28%	87.04%	93.39%	96.76%	90.96%	100.00%	-
P/NAPS	1.51	1.23	1.40	1.31	1.33	1.42	1.34	8.26%
YoY %	22.76%	-12.14%	6.87%	-1.50%	-6.34%	5.97%	-	-
Horiz. %	112.69%	91.79%	104.48%	97.76%	99.25%	105.97%	100.00%	-

	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	30/09/00	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	01/03/02	28/11/01	29/08/01	28/05/01	28/02/01	24/11/00	28/08/00	-
Price	3.30	2.89	2.95	2.33	2.65	2.63	2.54	-
P/RPS	0.42	0.39	0.40	0.31	0.35	0.33	0.29	27.92%
YoY %	7.69%	-2.50%	29.03%	-11.43%	6.06%	13.79%	-	-
Horiz. %	144.83%	134.48%	137.93%	106.90%	120.69%	113.79%	100.00%	-
P/EPS	10.59	8.34	9.53	7.51	10.31	11.15	8.56	15.19%
YoY %	26.98%	-12.49%	26.90%	-27.16%	-7.53%	30.26%	-	-
Horiz. %	123.71%	97.43%	111.33%	87.73%	120.44%	130.26%	100.00%	-
EY	9.45	11.99	10.50	13.32	9.70	8.97	11.68	-13.13%
YoY %	-21.18%	14.19%	-21.17%	37.32%	8.14%	-23.20%	-	-
Horiz. %	80.91%	102.65%	89.90%	114.04%	83.05%	76.80%	100.00%	-
DY	6.06	6.23	6.10	7.73	6.79	6.84	7.09	-9.91%
YoY %	-2.73%	2.13%	-21.09%	13.84%	-0.73%	-3.53%	-	-
Horiz. %	85.47%	87.87%	86.04%	109.03%	95.77%	96.47%	100.00%	-
P/NAPS	1.60	1.39	1.48	1.17	1.40	1.40	1.40	9.28%
YoY %	15.11%	-6.08%	26.50%	-16.43%	0.00%	0.00%	-	-
Horiz. %	114.29%	99.29%	105.71%	83.57%	100.00%	100.00%	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