[MSC] YoY TTM 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- 11.49%
YoY- 46.17%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 1,559,639 651,236 737,491 559,945 606,348 822,514 -0.67%
PBT 107,854 52,055 34,301 36,831 22,315 26,951 -1.44%
Tax -57,067 -24,963 -13,541 -10,726 -4,456 -2,220 -3.35%
NP 50,787 27,092 20,760 26,105 17,859 24,731 -0.75%
-
NP to SH 50,787 27,092 20,760 26,105 17,859 24,731 -0.75%
-
Tax Rate 52.91% 47.96% 39.48% 29.12% 19.97% 8.24% -
Total Cost 1,508,852 624,144 716,731 533,840 588,489 797,783 -0.66%
-
Net Worth 228,894 189,720 183,363 156,653 142,391 133,848 -0.56%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - 7,558 - 13,566 13,419 6,056 -
Div Payout % - 27.90% - 51.97% 75.14% 24.49% -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 228,894 189,720 183,363 156,653 142,391 133,848 -0.56%
NOSH 74,802 74,693 75,458 75,313 75,740 74,775 -0.00%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 3.26% 4.16% 2.81% 4.66% 2.95% 3.01% -
ROE 22.19% 14.28% 11.32% 16.66% 12.54% 18.48% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 2,085.02 871.88 977.35 743.48 800.57 1,099.98 -0.67%
EPS 67.90 36.27 27.51 34.66 23.58 33.07 -0.75%
DPS 0.00 10.00 0.00 18.00 18.00 8.09 -
NAPS 3.06 2.54 2.43 2.08 1.88 1.79 -0.56%
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 CAGR
RPS 371.34 155.06 175.59 133.32 144.37 195.84 -0.67%
EPS 12.09 6.45 4.94 6.22 4.25 5.89 -0.75%
DPS 0.00 1.80 0.00 3.23 3.20 1.44 -
NAPS 0.545 0.4517 0.4366 0.373 0.339 0.3187 -0.56%
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 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 -
P/RPS 0.30 0.39 0.35 0.34 0.33 0.00 -100.00%
P/EPS 9.21 9.43 12.36 7.36 11.32 0.00 -100.00%
EY 10.86 10.61 8.09 13.59 8.83 0.00 -100.00%
DY 0.00 2.92 0.00 7.06 6.74 0.00 -
P/NAPS 2.04 1.35 1.40 1.23 1.42 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 CAGR
Date 23/11/04 21/11/03 27/11/02 28/11/01 24/11/00 - -
Price 6.35 3.60 2.79 2.89 2.63 0.00 -
P/RPS 0.30 0.41 0.29 0.39 0.33 0.00 -100.00%
P/EPS 9.35 9.93 10.14 8.34 11.15 0.00 -100.00%
EY 10.69 10.08 9.86 11.99 8.97 0.00 -100.00%
DY 0.00 2.78 0.00 6.23 6.84 0.00 -
P/NAPS 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