[MSC] YoY TTM Result on 30-Jun-2002 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 13.63%
YoY- 0.85%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 1,940,899 1,271,073 657,690 660,830 562,507 657,554 822,735 -0.90%
PBT 129,291 84,593 46,178 35,919 33,129 24,714 24,431 -1.75%
Tax -54,362 -41,221 -22,037 -12,304 -9,714 -2,641 -3,800 -2.78%
NP 74,929 43,372 24,141 23,615 23,415 22,073 20,631 -1.36%
-
NP to SH 71,077 43,372 24,141 23,615 23,415 22,073 20,631 -1.30%
-
Tax Rate 42.05% 48.73% 47.72% 34.25% 29.32% 10.69% 15.55% -
Total Cost 1,865,970 1,227,701 633,549 637,215 539,092 635,481 802,104 -0.89%
-
Net Worth 256,280 224,196 194,386 179,756 150,489 135,408 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - 7,558 - 13,566 13,419 6,056 -
Div Payout % - - 31.31% - 57.94% 60.79% 29.36% -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 256,280 224,196 194,386 179,756 150,489 135,408 0 -100.00%
NOSH 75,155 74,982 74,764 75,212 75,622 74,400 74,862 -0.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 3.86% 3.41% 3.67% 3.57% 4.16% 3.36% 2.51% -
ROE 27.73% 19.35% 12.42% 13.14% 15.56% 16.30% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 2,582.51 1,695.17 879.69 878.62 743.83 883.81 1,098.99 -0.90%
EPS 94.57 57.84 32.29 31.40 30.96 29.67 27.56 -1.30%
DPS 0.00 0.00 10.00 0.00 18.00 18.00 8.09 -
NAPS 3.41 2.99 2.60 2.39 1.99 1.82 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 75,212
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 462.12 302.64 156.59 157.34 133.93 156.56 195.89 -0.90%
EPS 16.92 10.33 5.75 5.62 5.58 5.26 4.91 -1.30%
DPS 0.00 0.00 1.80 0.00 3.23 3.20 1.44 -
NAPS 0.6102 0.5338 0.4628 0.428 0.3583 0.3224 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 6.00 6.70 3.40 3.60 2.79 2.43 0.00 -
P/RPS 0.23 0.40 0.39 0.41 0.38 0.27 0.00 -100.00%
P/EPS 6.34 11.58 10.53 11.47 9.01 8.19 0.00 -100.00%
EY 15.76 8.63 9.50 8.72 11.10 12.21 0.00 -100.00%
DY 0.00 0.00 2.94 0.00 6.45 7.41 0.00 -
P/NAPS 1.76 2.24 1.31 1.51 1.40 1.34 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 28/07/05 26/08/04 29/08/03 29/08/02 29/08/01 28/08/00 - -
Price 6.00 6.70 3.26 3.80 2.95 2.54 0.00 -
P/RPS 0.23 0.40 0.37 0.43 0.40 0.29 0.00 -100.00%
P/EPS 6.34 11.58 10.10 12.10 9.53 8.56 0.00 -100.00%
EY 15.76 8.63 9.90 8.26 10.50 11.68 0.00 -100.00%
DY 0.00 0.00 3.07 0.00 6.10 7.09 0.00 -
P/NAPS 1.76 2.24 1.25 1.59 1.48 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