[MSC] QoQ Annualized Quarter Result on 30-Sep-2000 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
24-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- -1.57%
YoY- -40.14%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 585,850 597,776 575,023 580,297 610,882 622,372 742,951 0.24%
PBT 34,008 41,760 27,483 22,512 22,716 20,084 24,809 -0.31%
Tax -9,936 -12,068 -8,155 -6,864 -6,818 -6,144 920 -
NP 24,072 29,692 19,328 15,648 15,898 13,940 25,729 0.06%
-
NP to SH 24,072 29,692 19,328 15,648 15,898 13,940 25,729 0.06%
-
Tax Rate 29.22% 28.90% 29.67% 30.49% 30.01% 30.59% -3.71% -
Total Cost 561,778 568,084 555,695 564,649 594,984 608,432 717,222 0.24%
-
Net Worth 149,697 149,209 141,588 141,433 136,482 137,884 134,698 -0.10%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div 12,036 - - - - - - -100.00%
Div Payout % 50.00% - - - - - - -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 149,697 149,209 141,588 141,433 136,482 137,884 134,698 -0.10%
NOSH 75,225 74,979 74,914 75,230 74,990 75,760 75,673 0.00%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 4.11% 4.97% 3.36% 2.70% 2.60% 2.24% 3.46% -
ROE 16.08% 19.90% 13.65% 11.06% 11.65% 10.11% 19.10% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 778.80 797.25 767.57 771.36 814.61 821.50 981.78 0.23%
EPS 32.00 39.60 25.80 20.80 21.20 18.40 34.30 0.07%
DPS 16.00 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.99 1.99 1.89 1.88 1.82 1.82 1.78 -0.11%
Adjusted Per Share Value based on latest NOSH - 75,740
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 139.49 142.33 136.91 138.17 145.45 148.18 176.89 0.24%
EPS 5.73 7.07 4.60 3.73 3.79 3.32 6.13 0.06%
DPS 2.87 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.3564 0.3553 0.3371 0.3367 0.325 0.3283 0.3207 -0.10%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 2.79 2.60 2.51 2.67 2.43 3.00 0.00 -
P/RPS 0.36 0.33 0.33 0.35 0.30 0.37 0.00 -100.00%
P/EPS 8.72 6.57 9.73 12.84 11.46 16.30 0.00 -100.00%
EY 11.47 15.23 10.28 7.79 8.72 6.13 0.00 -100.00%
DY 5.73 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.40 1.31 1.33 1.42 1.34 1.65 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/08/01 28/05/01 28/02/01 24/11/00 28/08/00 31/05/00 28/02/00 -
Price 2.95 2.33 2.65 2.63 2.54 2.75 3.02 -
P/RPS 0.38 0.29 0.35 0.34 0.31 0.33 0.31 -0.20%
P/EPS 9.22 5.88 10.27 12.64 11.98 14.95 8.88 -0.03%
EY 10.85 17.00 9.74 7.91 8.35 6.69 11.26 0.03%
DY 5.42 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.48 1.17 1.40 1.40 1.40 1.51 1.70 0.14%

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