[MSC] QoQ Annualized Quarter Result on 30-Sep-1999 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
30-Nov-1999
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-1999
Quarter
30-Sep-1999 [#3]
Profit Trend
QoQ- 12.62%
YoY- 53.66%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Revenue 610,882 622,372 742,951 762,434 781,676 635,260 701,075 0.13%
PBT 22,716 20,084 24,809 25,837 22,908 22,164 25,327 0.11%
Tax -6,818 -6,144 920 304 304 304 -7,444 0.08%
NP 15,898 13,940 25,729 26,141 23,212 22,468 17,883 0.11%
-
NP to SH 15,898 13,940 25,729 26,141 23,212 22,468 17,883 0.11%
-
Tax Rate 30.01% 30.59% -3.71% -1.18% -1.33% -1.37% 29.39% -
Total Cost 594,984 608,432 717,222 736,293 758,464 612,792 683,192 0.14%
-
Net Worth 136,482 137,884 134,698 134,462 0 0 120,973 -0.12%
Dividend
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Net Worth 136,482 137,884 134,698 134,462 0 0 120,973 -0.12%
NOSH 74,990 75,760 75,673 75,118 74,877 74,893 75,138 0.00%
Ratio Analysis
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
NP Margin 2.60% 2.24% 3.46% 3.43% 2.97% 3.54% 2.55% -
ROE 11.65% 10.11% 19.10% 19.44% 0.00% 0.00% 14.78% -
Per Share
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
RPS 814.61 821.50 981.78 1,014.97 1,043.94 848.22 933.04 0.13%
EPS 21.20 18.40 34.30 34.80 31.00 30.00 23.80 0.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.82 1.78 1.79 0.00 0.00 1.61 -0.12%
Adjusted Per Share Value based on latest NOSH - 74,775
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
RPS 145.45 148.18 176.89 181.53 186.11 151.25 166.92 0.13%
EPS 3.79 3.32 6.13 6.22 5.53 5.35 4.26 0.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.325 0.3283 0.3207 0.3201 0.00 0.00 0.288 -0.12%
Price Multiplier on Financial Quarter End Date
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Date 30/06/00 31/03/00 - - - - - -
Price 2.43 3.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.30 0.37 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 11.46 16.30 0.00 0.00 0.00 0.00 0.00 -100.00%
EY 8.72 6.13 0.00 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.65 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Date 28/08/00 31/05/00 28/02/00 30/11/99 - - - -
Price 2.54 2.75 3.02 0.00 0.00 0.00 0.00 -
P/RPS 0.31 0.33 0.31 0.00 0.00 0.00 0.00 -100.00%
P/EPS 11.98 14.95 8.88 0.00 0.00 0.00 0.00 -100.00%
EY 8.35 6.69 11.26 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.51 1.70 0.00 0.00 0.00 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