[MSC] YoY Annualized Quarter Result on 30-Sep-2001 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
28-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 2.54%
YoY- 57.75%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 1,710,585 675,569 766,530 560,192 580,297 762,434 600,516 -1.10%
PBT 125,110 52,304 35,785 34,976 22,512 25,837 23,673 -1.75%
Tax -69,589 -25,890 -14,482 -10,292 -6,864 304 -6,661 -2.46%
NP 55,521 26,413 21,302 24,684 15,648 26,141 17,012 -1.24%
-
NP to SH 55,521 26,413 21,302 24,684 15,648 26,141 17,012 -1.24%
-
Tax Rate 55.62% 49.50% 40.47% 29.43% 30.49% -1.18% 28.14% -
Total Cost 1,655,064 649,156 745,228 535,508 564,649 736,293 583,504 -1.10%
-
Net Worth 229,588 190,596 182,272 155,898 141,433 134,462 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div 20,908 18,009 8,001 - - - - -100.00%
Div Payout % 37.66% 68.18% 37.56% - - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 229,588 190,596 182,272 155,898 141,433 134,462 0 -100.00%
NOSH 75,028 75,037 75,009 74,951 75,230 75,118 75,052 0.00%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 3.25% 3.91% 2.78% 4.41% 2.70% 3.43% 2.83% -
ROE 24.18% 13.86% 11.69% 15.83% 11.06% 19.44% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 2,279.90 900.30 1,021.91 747.41 771.36 1,014.97 800.12 -1.10%
EPS 74.00 35.20 28.40 32.93 20.80 34.80 22.67 -1.24%
DPS 27.87 24.00 10.67 0.00 0.00 0.00 0.00 -100.00%
NAPS 3.06 2.54 2.43 2.08 1.88 1.79 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 75,313
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 407.28 160.85 182.51 133.38 138.17 181.53 142.98 -1.10%
EPS 13.22 6.29 5.07 5.88 3.73 6.22 4.05 -1.24%
DPS 4.98 4.29 1.91 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.5466 0.4538 0.434 0.3712 0.3367 0.3201 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - - -
Price 6.25 3.42 3.40 2.55 2.67 0.00 0.00 -
P/RPS 0.27 0.38 0.33 0.34 0.35 0.00 0.00 -100.00%
P/EPS 8.45 9.72 11.97 7.74 12.84 0.00 0.00 -100.00%
EY 11.84 10.29 8.35 12.92 7.79 0.00 0.00 -100.00%
DY 4.46 7.02 3.14 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 2.04 1.35 1.40 1.23 1.42 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 23/11/04 21/11/03 27/11/02 28/11/01 24/11/00 30/11/99 - -
Price 6.35 3.60 2.79 2.89 2.63 0.00 0.00 -
P/RPS 0.28 0.40 0.27 0.39 0.34 0.00 0.00 -100.00%
P/EPS 8.58 10.23 9.82 8.78 12.64 0.00 0.00 -100.00%
EY 11.65 9.78 10.18 11.40 7.91 0.00 0.00 -100.00%
DY 4.39 6.67 3.82 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 2.08 1.42 1.15 1.39 1.40 0.00 0.00 -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
Post a Comment