[MSC] QoQ Annualized Quarter Result on 31-Dec-2000 [#4]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 23.52%
YoY- -24.88%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 560,192 585,850 597,776 575,023 580,297 610,882 622,372 -6.77%
PBT 34,976 34,008 41,760 27,483 22,512 22,716 20,084 44.69%
Tax -10,292 -9,936 -12,068 -8,155 -6,864 -6,818 -6,144 41.00%
NP 24,684 24,072 29,692 19,328 15,648 15,898 13,940 46.31%
-
NP to SH 24,684 24,072 29,692 19,328 15,648 15,898 13,940 46.31%
-
Tax Rate 29.43% 29.22% 28.90% 29.67% 30.49% 30.01% 30.59% -
Total Cost 535,508 561,778 568,084 555,695 564,649 594,984 608,432 -8.15%
-
Net Worth 155,898 149,697 149,209 141,588 141,433 136,482 137,884 8.52%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - 12,036 - - - - - -
Div Payout % - 50.00% - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 155,898 149,697 149,209 141,588 141,433 136,482 137,884 8.52%
NOSH 74,951 75,225 74,979 74,914 75,230 74,990 75,760 -0.71%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 4.41% 4.11% 4.97% 3.36% 2.70% 2.60% 2.24% -
ROE 15.83% 16.08% 19.90% 13.65% 11.06% 11.65% 10.11% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 747.41 778.80 797.25 767.57 771.36 814.61 821.50 -6.10%
EPS 32.93 32.00 39.60 25.80 20.80 21.20 18.40 47.35%
DPS 0.00 16.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 1.99 1.99 1.89 1.88 1.82 1.82 9.30%
Adjusted Per Share Value based on latest NOSH - 75,168
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 133.38 139.49 142.33 136.91 138.17 145.45 148.18 -6.76%
EPS 5.88 5.73 7.07 4.60 3.73 3.79 3.32 46.33%
DPS 0.00 2.87 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3712 0.3564 0.3553 0.3371 0.3367 0.325 0.3283 8.52%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 2.55 2.79 2.60 2.51 2.67 2.43 3.00 -
P/RPS 0.34 0.36 0.33 0.33 0.35 0.30 0.37 -5.47%
P/EPS 7.74 8.72 6.57 9.73 12.84 11.46 16.30 -39.10%
EY 12.92 11.47 15.23 10.28 7.79 8.72 6.13 64.31%
DY 0.00 5.73 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.40 1.31 1.33 1.42 1.34 1.65 -17.77%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/11/01 29/08/01 28/05/01 28/02/01 24/11/00 28/08/00 31/05/00 -
Price 2.89 2.95 2.33 2.65 2.63 2.54 2.75 -
P/RPS 0.39 0.38 0.29 0.35 0.34 0.31 0.33 11.76%
P/EPS 8.78 9.22 5.88 10.27 12.64 11.98 14.95 -29.84%
EY 11.40 10.85 17.00 9.74 7.91 8.35 6.69 42.61%
DY 0.00 5.42 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.48 1.17 1.40 1.40 1.40 1.51 -5.36%

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