[MSC] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 4.87%
YoY- 19.35%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 1,559,639 1,271,073 948,402 783,377 651,236 657,690 714,848 67.97%
PBT 107,854 84,593 61,750 53,249 52,055 46,178 42,845 84.73%
Tax -57,067 -41,221 -27,168 -24,838 -24,963 -22,037 -19,264 105.85%
NP 50,787 43,372 34,582 28,411 27,092 24,141 23,581 66.54%
-
NP to SH 50,787 43,372 34,582 28,411 27,092 24,141 23,581 66.54%
-
Tax Rate 52.91% 48.73% 44.00% 46.65% 47.96% 47.72% 44.96% -
Total Cost 1,508,852 1,227,701 913,820 754,966 624,144 633,549 691,267 68.02%
-
Net Worth 228,894 224,196 207,406 150,363 189,720 194,386 188,195 13.90%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 7,558 7,558 7,558 7,558 -
Div Payout % - - - 26.60% 27.90% 31.31% 32.05% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 228,894 224,196 207,406 150,363 189,720 194,386 188,195 13.90%
NOSH 74,802 74,982 74,875 75,181 74,693 74,764 75,580 -0.68%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 3.26% 3.41% 3.65% 3.63% 4.16% 3.67% 3.30% -
ROE 22.19% 19.35% 16.67% 18.89% 14.28% 12.42% 12.53% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 2,085.02 1,695.17 1,266.63 1,041.98 871.88 879.69 945.81 69.13%
EPS 67.90 57.84 46.19 37.79 36.27 32.29 31.20 67.69%
DPS 0.00 0.00 0.00 10.00 10.00 10.00 10.00 -
NAPS 3.06 2.99 2.77 2.00 2.54 2.60 2.49 14.68%
Adjusted Per Share Value based on latest NOSH - 75,181
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 371.34 302.64 225.81 186.52 155.06 156.59 170.20 67.98%
EPS 12.09 10.33 8.23 6.76 6.45 5.75 5.61 66.61%
DPS 0.00 0.00 0.00 1.80 1.80 1.80 1.80 -
NAPS 0.545 0.5338 0.4938 0.358 0.4517 0.4628 0.4481 13.90%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 6.25 6.70 6.35 4.60 3.42 3.40 2.83 -
P/RPS 0.30 0.40 0.50 0.44 0.39 0.39 0.30 0.00%
P/EPS 9.21 11.58 13.75 12.17 9.43 10.53 9.07 1.02%
EY 10.86 8.63 7.27 8.22 10.61 9.50 11.02 -0.96%
DY 0.00 0.00 0.00 2.17 2.92 2.94 3.53 -
P/NAPS 2.04 2.24 2.29 2.30 1.35 1.31 1.14 47.23%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 23/11/04 26/08/04 24/05/04 25/02/04 21/11/03 29/08/03 26/05/03 -
Price 6.35 6.70 7.05 4.90 3.60 3.26 2.95 -
P/RPS 0.30 0.40 0.56 0.47 0.41 0.37 0.31 -2.15%
P/EPS 9.35 11.58 15.26 12.97 9.93 10.10 9.46 -0.77%
EY 10.69 8.63 6.55 7.71 10.08 9.90 10.58 0.69%
DY 0.00 0.00 0.00 2.04 2.78 3.07 3.39 -
P/NAPS 2.08 2.24 2.55 2.45 1.42 1.25 1.18 45.77%

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