[MSC] YoY Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -15.71%
YoY- -33.87%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 1,804,812 1,187,136 527,036 545,832 597,776 622,372 635,260 -1.10%
PBT 132,436 74,844 40,840 28,124 41,760 20,084 22,164 -1.88%
Tax -39,716 -31,416 -22,096 -8,488 -12,068 -6,144 304 -
NP 92,720 43,428 18,744 19,636 29,692 13,940 22,468 -1.49%
-
NP to SH 92,720 43,428 18,744 19,636 29,692 13,940 22,468 -1.49%
-
Tax Rate 29.99% 41.98% 54.10% 30.18% 28.90% 30.59% -1.37% -
Total Cost 1,712,092 1,143,708 508,292 526,196 568,084 608,432 612,792 -1.08%
-
Net Worth 240,943 207,406 188,195 160,108 149,209 137,884 0 -100.00%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div 54,043 30,249 30,232 - - - - -100.00%
Div Payout % 58.29% 69.66% 161.29% - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 240,943 207,406 188,195 160,108 149,209 137,884 0 -100.00%
NOSH 75,060 74,875 75,580 75,523 74,979 75,760 74,893 -0.00%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 5.14% 3.66% 3.56% 3.60% 4.97% 2.24% 3.54% -
ROE 38.48% 20.94% 9.96% 12.26% 19.90% 10.11% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 2,404.48 1,585.47 697.32 722.74 797.25 821.50 848.22 -1.10%
EPS 99.60 58.00 24.80 26.00 39.60 18.40 30.00 -1.26%
DPS 72.00 40.40 40.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 3.21 2.77 2.49 2.12 1.99 1.82 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 75,523
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 429.72 282.65 125.48 129.96 142.33 148.18 151.25 -1.10%
EPS 22.08 10.34 4.46 4.68 7.07 3.32 5.35 -1.49%
DPS 12.87 7.20 7.20 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.5737 0.4938 0.4481 0.3812 0.3553 0.3283 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 6.10 6.35 2.83 3.90 2.60 3.00 0.00 -
P/RPS 0.25 0.40 0.41 0.54 0.33 0.37 0.00 -100.00%
P/EPS 4.94 10.95 11.41 15.00 6.57 16.30 0.00 -100.00%
EY 20.25 9.13 8.76 6.67 15.23 6.13 0.00 -100.00%
DY 11.80 6.36 14.13 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.90 2.29 1.14 1.84 1.31 1.65 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 26/04/05 24/05/04 26/05/03 29/05/02 28/05/01 31/05/00 - -
Price 6.00 7.05 2.95 3.68 2.33 2.75 0.00 -
P/RPS 0.25 0.44 0.42 0.51 0.29 0.33 0.00 -100.00%
P/EPS 4.86 12.16 11.90 14.15 5.88 14.95 0.00 -100.00%
EY 20.59 8.23 8.41 7.07 17.00 6.69 0.00 -100.00%
DY 12.00 5.73 13.56 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.87 2.55 1.18 1.74 1.17 1.51 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