[MSC] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 12.22%
YoY- 30.5%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 1,271,073 948,402 783,377 651,236 657,690 714,848 719,547 46.18%
PBT 84,593 61,750 53,249 52,055 46,178 42,845 39,666 65.75%
Tax -41,221 -27,168 -24,838 -24,963 -22,037 -19,264 -15,862 89.12%
NP 43,372 34,582 28,411 27,092 24,141 23,581 23,804 49.23%
-
NP to SH 43,372 34,582 28,411 27,092 24,141 23,581 23,804 49.23%
-
Tax Rate 48.73% 44.00% 46.65% 47.96% 47.72% 44.96% 39.99% -
Total Cost 1,227,701 913,820 754,966 624,144 633,549 691,267 695,743 46.07%
-
Net Worth 224,196 207,406 150,363 189,720 194,386 188,195 191,159 11.22%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 7,558 7,558 7,558 7,558 - -
Div Payout % - - 26.60% 27.90% 31.31% 32.05% - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 224,196 207,406 150,363 189,720 194,386 188,195 191,159 11.22%
NOSH 74,982 74,875 75,181 74,693 74,764 75,580 75,259 -0.24%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 3.41% 3.65% 3.63% 4.16% 3.67% 3.30% 3.31% -
ROE 19.35% 16.67% 18.89% 14.28% 12.42% 12.53% 12.45% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 1,695.17 1,266.63 1,041.98 871.88 879.69 945.81 956.09 46.54%
EPS 57.84 46.19 37.79 36.27 32.29 31.20 31.63 49.59%
DPS 0.00 0.00 10.00 10.00 10.00 10.00 0.00 -
NAPS 2.99 2.77 2.00 2.54 2.60 2.49 2.54 11.49%
Adjusted Per Share Value based on latest NOSH - 74,693
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 302.64 225.81 186.52 155.06 156.59 170.20 171.32 46.18%
EPS 10.33 8.23 6.76 6.45 5.75 5.61 5.67 49.22%
DPS 0.00 0.00 1.80 1.80 1.80 1.80 0.00 -
NAPS 0.5338 0.4938 0.358 0.4517 0.4628 0.4481 0.4551 11.23%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 6.70 6.35 4.60 3.42 3.40 2.83 2.65 -
P/RPS 0.40 0.50 0.44 0.39 0.39 0.30 0.28 26.87%
P/EPS 11.58 13.75 12.17 9.43 10.53 9.07 8.38 24.08%
EY 8.63 7.27 8.22 10.61 9.50 11.02 11.94 -19.47%
DY 0.00 0.00 2.17 2.92 2.94 3.53 0.00 -
P/NAPS 2.24 2.29 2.30 1.35 1.31 1.14 1.04 66.85%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 24/05/04 25/02/04 21/11/03 29/08/03 26/05/03 27/02/03 -
Price 6.70 7.05 4.90 3.60 3.26 2.95 2.90 -
P/RPS 0.40 0.56 0.47 0.41 0.37 0.31 0.30 21.16%
P/EPS 11.58 15.26 12.97 9.93 10.10 9.46 9.17 16.84%
EY 8.63 6.55 7.71 10.08 9.90 10.58 10.91 -14.48%
DY 0.00 0.00 2.04 2.78 3.07 3.39 0.00 -
P/NAPS 2.24 2.55 2.45 1.42 1.25 1.18 1.14 56.94%

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