[MSC] YoY Quarter Result on 31-Dec-2002 [#4]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 116.1%
YoY- 63.64%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 351,655 579,591 276,700 144,559 162,503 139,800 171,125 -0.76%
PBT 11,597 33,539 14,021 12,827 7,462 10,599 5,431 -0.80%
Tax -1,936 -14,135 -4,875 -5,000 -2,679 -3,007 692 -
NP 9,661 19,404 9,146 7,827 4,783 7,592 6,123 -0.48%
-
NP to SH 11,428 19,404 9,146 7,827 4,783 7,592 6,123 -0.66%
-
Tax Rate 16.69% 42.14% 34.77% 38.98% 35.90% 28.37% -12.74% -
Total Cost 341,994 560,187 267,554 136,732 157,720 132,208 165,002 -0.77%
-
Net Worth 299,022 224,888 150,363 191,159 153,952 142,068 132,913 -0.85%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - 8,968 7,516 7,467 -
Div Payout % - - - - 187.50% 99.01% 121.95% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 299,022 224,888 150,363 191,159 153,952 142,068 132,913 -0.85%
NOSH 74,755 74,962 75,181 75,259 74,734 75,168 74,670 -0.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 2.75% 3.35% 3.31% 5.41% 2.94% 5.43% 3.58% -
ROE 3.82% 8.63% 6.08% 4.09% 3.11% 5.34% 4.61% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 470.41 773.17 368.04 192.08 217.44 185.98 229.17 -0.76%
EPS 15.20 25.90 12.20 10.40 6.40 10.10 8.20 -0.65%
DPS 0.00 0.00 0.00 0.00 12.00 10.00 10.00 -
NAPS 4.00 3.00 2.00 2.54 2.06 1.89 1.78 -0.85%
Adjusted Per Share Value based on latest NOSH - 75,259
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 83.73 138.00 65.88 34.42 38.69 33.29 40.74 -0.76%
EPS 2.72 4.62 2.18 1.86 1.14 1.81 1.46 -0.65%
DPS 0.00 0.00 0.00 0.00 2.14 1.79 1.78 -
NAPS 0.712 0.5354 0.358 0.4551 0.3666 0.3383 0.3165 -0.85%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 6.00 6.00 4.60 2.65 3.12 2.51 0.00 -
P/RPS 1.28 0.78 1.25 1.38 1.43 1.35 0.00 -100.00%
P/EPS 39.25 23.18 37.81 25.48 48.75 24.85 0.00 -100.00%
EY 2.55 4.31 2.64 3.92 2.05 4.02 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 3.85 3.98 0.00 -
P/NAPS 1.50 2.00 2.30 1.04 1.51 1.33 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 23/02/05 25/02/04 27/02/03 01/03/02 28/02/01 28/02/00 -
Price 6.00 6.30 4.90 2.90 3.30 2.65 3.02 -
P/RPS 1.28 0.81 1.33 1.51 1.52 1.42 1.32 0.03%
P/EPS 39.25 24.34 40.28 27.88 51.56 26.24 36.83 -0.06%
EY 2.55 4.11 2.48 3.59 1.94 3.81 2.72 0.06%
DY 0.00 0.00 0.00 0.00 3.64 3.77 3.31 -
P/NAPS 1.50 2.10 2.45 1.14 1.60 1.40 1.70 0.13%

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