[MSC] YoY Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 29.32%
YoY- -13.7%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 1,341,175 1,282,939 506,677 574,898 420,144 435,223 571,826 -0.90%
PBT 74,163 93,833 39,228 26,839 26,232 16,884 19,378 -1.41%
Tax -20,676 -52,192 -19,418 -10,862 -7,719 -5,148 228 -
NP 53,487 41,641 19,810 15,977 18,513 11,736 19,606 -1.06%
-
NP to SH 44,488 41,641 19,810 15,977 18,513 11,736 19,606 -0.86%
-
Tax Rate 27.88% 55.62% 49.50% 40.47% 29.43% 30.49% -1.18% -
Total Cost 1,287,688 1,241,298 486,867 558,921 401,631 423,487 552,220 -0.89%
-
Net Worth 239,319 229,588 190,596 182,272 155,898 141,433 134,462 -0.61%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 21,606 15,681 13,506 6,000 - - - -100.00%
Div Payout % 48.57% 37.66% 68.18% 37.56% - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 239,319 229,588 190,596 182,272 155,898 141,433 134,462 -0.61%
NOSH 75,021 75,028 75,037 75,009 74,951 75,230 75,118 0.00%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 3.99% 3.25% 3.91% 2.78% 4.41% 2.70% 3.43% -
ROE 18.59% 18.14% 10.39% 8.77% 11.88% 8.30% 14.58% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 1,787.71 1,709.93 675.23 766.43 560.56 578.52 761.23 -0.90%
EPS 59.30 55.50 26.40 21.30 24.70 15.60 26.10 -0.86%
DPS 28.80 20.90 18.00 8.00 0.00 0.00 0.00 -100.00%
NAPS 3.19 3.06 2.54 2.43 2.08 1.88 1.79 -0.61%
Adjusted Per Share Value based on latest NOSH - 75,458
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 319.33 305.46 120.64 136.88 100.03 103.62 136.15 -0.90%
EPS 10.59 9.91 4.72 3.80 4.41 2.79 4.67 -0.86%
DPS 5.14 3.73 3.22 1.43 0.00 0.00 0.00 -100.00%
NAPS 0.5698 0.5466 0.4538 0.434 0.3712 0.3367 0.3201 -0.61%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 6.00 6.25 3.42 3.40 2.55 2.67 0.00 -
P/RPS 0.34 0.37 0.51 0.44 0.45 0.46 0.00 -100.00%
P/EPS 10.12 11.26 12.95 15.96 10.32 17.12 0.00 -100.00%
EY 9.88 8.88 7.72 6.26 9.69 5.84 0.00 -100.00%
DY 4.80 3.34 5.26 2.35 0.00 0.00 0.00 -100.00%
P/NAPS 1.88 2.04 1.35 1.40 1.23 1.42 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 09/11/05 23/11/04 21/11/03 27/11/02 28/11/01 24/11/00 30/11/99 -
Price 6.00 6.35 3.60 2.79 2.89 2.63 0.00 -
P/RPS 0.34 0.37 0.53 0.36 0.52 0.45 0.00 -100.00%
P/EPS 10.12 11.44 13.64 13.10 11.70 16.86 0.00 -100.00%
EY 9.88 8.74 7.33 7.63 8.55 5.93 0.00 -100.00%
DY 4.80 3.29 5.00 2.87 0.00 0.00 0.00 -100.00%
P/NAPS 1.88 2.08 1.42 1.15 1.39 1.40 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