[MSC] YoY Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
01-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -5.62%
YoY- 20.53%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 1,862,530 783,377 719,457 582,647 575,023 742,951 701,075 -1.03%
PBT 127,372 53,249 39,666 33,694 27,483 24,809 25,327 -1.70%
Tax -66,327 -24,293 -15,862 -10,398 -8,155 920 -7,444 -2.29%
NP 61,045 28,956 23,804 23,296 19,328 25,729 17,883 -1.29%
-
NP to SH 61,045 28,956 23,804 23,296 19,328 25,729 17,883 -1.29%
-
Tax Rate 52.07% 45.62% 39.99% 30.86% 29.67% -3.71% 29.39% -
Total Cost 1,801,485 754,421 695,653 559,351 555,695 717,222 683,192 -1.02%
-
Net Worth 287,283 204,218 190,732 154,307 141,588 134,698 120,973 -0.91%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div 15,676 13,514 12,465 - - - - -100.00%
Div Payout % 25.68% 46.67% 52.37% - - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 287,283 204,218 190,732 154,307 141,588 134,698 120,973 -0.91%
NOSH 75,008 75,080 75,091 74,906 74,914 75,673 75,138 0.00%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 3.28% 3.70% 3.31% 4.00% 3.36% 3.46% 2.55% -
ROE 21.25% 14.18% 12.48% 15.10% 13.65% 19.10% 14.78% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 2,483.08 1,043.39 958.11 777.83 767.57 981.78 933.04 -1.03%
EPS 81.40 38.60 31.70 31.10 25.80 34.30 23.80 -1.29%
DPS 20.90 18.00 16.60 0.00 0.00 0.00 0.00 -100.00%
NAPS 3.83 2.72 2.54 2.06 1.89 1.78 1.61 -0.91%
Adjusted Per Share Value based on latest NOSH - 74,734
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 443.46 186.52 171.30 138.73 136.91 176.89 166.92 -1.03%
EPS 14.53 6.89 5.67 5.55 4.60 6.13 4.26 -1.29%
DPS 3.73 3.22 2.97 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.684 0.4862 0.4541 0.3674 0.3371 0.3207 0.288 -0.91%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 6.00 4.60 2.65 3.12 2.51 0.00 0.00 -
P/RPS 0.24 0.44 0.28 0.40 0.33 0.00 0.00 -100.00%
P/EPS 7.37 11.93 8.36 10.03 9.73 0.00 0.00 -100.00%
EY 13.56 8.38 11.96 9.97 10.28 0.00 0.00 -100.00%
DY 3.48 3.91 6.26 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.57 1.69 1.04 1.51 1.33 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 23/02/05 25/02/04 27/02/03 01/03/02 28/02/01 28/02/00 - -
Price 6.30 4.90 2.90 3.30 2.65 3.02 0.00 -
P/RPS 0.25 0.47 0.30 0.42 0.35 0.31 0.00 -100.00%
P/EPS 7.74 12.71 9.15 10.61 10.27 8.88 0.00 -100.00%
EY 12.92 7.87 10.93 9.42 9.74 11.26 0.00 -100.00%
DY 3.32 3.67 5.72 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.64 1.80 1.14 1.60 1.40 1.70 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