[MSC] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -0.94%
YoY- 13.47%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 783,377 651,236 657,690 714,848 719,547 737,491 660,830 11.97%
PBT 53,249 52,055 46,178 42,845 39,666 34,301 35,919 29.92%
Tax -24,838 -24,963 -22,037 -19,264 -15,862 -13,541 -12,304 59.52%
NP 28,411 27,092 24,141 23,581 23,804 20,760 23,615 13.08%
-
NP to SH 28,411 27,092 24,141 23,581 23,804 20,760 23,615 13.08%
-
Tax Rate 46.65% 47.96% 47.72% 44.96% 39.99% 39.48% 34.25% -
Total Cost 754,966 624,144 633,549 691,267 695,743 716,731 637,215 11.93%
-
Net Worth 150,363 189,720 194,386 188,195 191,159 183,363 179,756 -11.19%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 7,558 7,558 7,558 7,558 - - - -
Div Payout % 26.60% 27.90% 31.31% 32.05% - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 150,363 189,720 194,386 188,195 191,159 183,363 179,756 -11.19%
NOSH 75,181 74,693 74,764 75,580 75,259 75,458 75,212 -0.02%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 3.63% 4.16% 3.67% 3.30% 3.31% 2.81% 3.57% -
ROE 18.89% 14.28% 12.42% 12.53% 12.45% 11.32% 13.14% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 1,041.98 871.88 879.69 945.81 956.09 977.35 878.62 12.00%
EPS 37.79 36.27 32.29 31.20 31.63 27.51 31.40 13.10%
DPS 10.00 10.00 10.00 10.00 0.00 0.00 0.00 -
NAPS 2.00 2.54 2.60 2.49 2.54 2.43 2.39 -11.16%
Adjusted Per Share Value based on latest NOSH - 75,580
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 186.52 155.06 156.59 170.20 171.32 175.59 157.34 11.97%
EPS 6.76 6.45 5.75 5.61 5.67 4.94 5.62 13.06%
DPS 1.80 1.80 1.80 1.80 0.00 0.00 0.00 -
NAPS 0.358 0.4517 0.4628 0.4481 0.4551 0.4366 0.428 -11.19%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 4.60 3.42 3.40 2.83 2.65 3.40 3.60 -
P/RPS 0.44 0.39 0.39 0.30 0.28 0.35 0.41 4.80%
P/EPS 12.17 9.43 10.53 9.07 8.38 12.36 11.47 4.01%
EY 8.22 10.61 9.50 11.02 11.94 8.09 8.72 -3.84%
DY 2.17 2.92 2.94 3.53 0.00 0.00 0.00 -
P/NAPS 2.30 1.35 1.31 1.14 1.04 1.40 1.51 32.28%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 21/11/03 29/08/03 26/05/03 27/02/03 27/11/02 29/08/02 -
Price 4.90 3.60 3.26 2.95 2.90 2.79 3.80 -
P/RPS 0.47 0.41 0.37 0.31 0.30 0.29 0.43 6.09%
P/EPS 12.97 9.93 10.10 9.46 9.17 10.14 12.10 4.72%
EY 7.71 10.08 9.90 10.58 10.91 9.86 8.26 -4.47%
DY 2.04 2.78 3.07 3.39 0.00 0.00 0.00 -
P/NAPS 2.45 1.42 1.25 1.18 1.14 1.15 1.59 33.30%

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