[MSC] QoQ Annualized Quarter Result on 30-Jun-2001 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
29-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -18.93%
YoY- 51.42%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 545,832 582,647 560,192 585,850 597,776 575,023 580,297 -4.00%
PBT 28,124 33,694 34,976 34,008 41,760 27,483 22,512 16.01%
Tax -8,488 -10,398 -10,292 -9,936 -12,068 -8,155 -6,864 15.22%
NP 19,636 23,296 24,684 24,072 29,692 19,328 15,648 16.35%
-
NP to SH 19,636 23,296 24,684 24,072 29,692 19,328 15,648 16.35%
-
Tax Rate 30.18% 30.86% 29.43% 29.22% 28.90% 29.67% 30.49% -
Total Cost 526,196 559,351 535,508 561,778 568,084 555,695 564,649 -4.59%
-
Net Worth 160,108 154,307 155,898 149,697 149,209 141,588 141,433 8.62%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - - - 12,036 - - - -
Div Payout % - - - 50.00% - - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 160,108 154,307 155,898 149,697 149,209 141,588 141,433 8.62%
NOSH 75,523 74,906 74,951 75,225 74,979 74,914 75,230 0.25%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 3.60% 4.00% 4.41% 4.11% 4.97% 3.36% 2.70% -
ROE 12.26% 15.10% 15.83% 16.08% 19.90% 13.65% 11.06% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 722.74 777.83 747.41 778.80 797.25 767.57 771.36 -4.25%
EPS 26.00 31.10 32.93 32.00 39.60 25.80 20.80 16.05%
DPS 0.00 0.00 0.00 16.00 0.00 0.00 0.00 -
NAPS 2.12 2.06 2.08 1.99 1.99 1.89 1.88 8.34%
Adjusted Per Share Value based on latest NOSH - 75,622
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 129.96 138.73 133.38 139.49 142.33 136.91 138.17 -4.00%
EPS 4.68 5.55 5.88 5.73 7.07 4.60 3.73 16.34%
DPS 0.00 0.00 0.00 2.87 0.00 0.00 0.00 -
NAPS 0.3812 0.3674 0.3712 0.3564 0.3553 0.3371 0.3367 8.63%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 3.90 3.12 2.55 2.79 2.60 2.51 2.67 -
P/RPS 0.54 0.40 0.34 0.36 0.33 0.33 0.35 33.55%
P/EPS 15.00 10.03 7.74 8.72 6.57 9.73 12.84 10.93%
EY 6.67 9.97 12.92 11.47 15.23 10.28 7.79 -9.83%
DY 0.00 0.00 0.00 5.73 0.00 0.00 0.00 -
P/NAPS 1.84 1.51 1.23 1.40 1.31 1.33 1.42 18.87%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/05/02 01/03/02 28/11/01 29/08/01 28/05/01 28/02/01 24/11/00 -
Price 3.68 3.30 2.89 2.95 2.33 2.65 2.63 -
P/RPS 0.51 0.42 0.39 0.38 0.29 0.35 0.34 31.06%
P/EPS 14.15 10.61 8.78 9.22 5.88 10.27 12.64 7.82%
EY 7.07 9.42 11.40 10.85 17.00 9.74 7.91 -7.21%
DY 0.00 0.00 0.00 5.42 0.00 0.00 0.00 -
P/NAPS 1.74 1.60 1.39 1.48 1.17 1.40 1.40 15.61%

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