[MSC] QoQ Cumulative 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- 47.64%
YoY- -40.14%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 292,925 149,444 575,023 435,223 305,441 155,593 742,951 0.94%
PBT 17,004 10,440 27,483 16,884 11,358 5,021 24,809 0.38%
Tax -4,968 -3,017 -8,155 -5,148 -3,409 -1,536 920 -
NP 12,036 7,423 19,328 11,736 7,949 3,485 25,729 0.77%
-
NP to SH 12,036 7,423 19,328 11,736 7,949 3,485 25,729 0.77%
-
Tax Rate 29.22% 28.90% 29.67% 30.49% 30.01% 30.59% -3.71% -
Total Cost 280,889 142,021 555,695 423,487 297,492 152,108 717,222 0.95%
-
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 6,018 - - - - - - -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 8.04% 4.97% 13.65% 8.30% 5.82% 2.53% 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 389.40 199.31 767.57 578.52 407.31 205.37 981.78 0.94%
EPS 16.00 9.90 25.80 15.60 10.60 4.60 34.30 0.77%
DPS 8.00 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 69.74 35.58 136.91 103.62 72.72 37.05 176.89 0.94%
EPS 2.87 1.77 4.60 2.79 1.89 0.83 6.13 0.77%
DPS 1.43 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 0.72 1.30 0.33 0.46 0.60 1.46 0.00 -100.00%
P/EPS 17.44 26.26 9.73 17.12 22.92 65.22 0.00 -100.00%
EY 5.73 3.81 10.28 5.84 4.36 1.53 0.00 -100.00%
DY 2.87 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 0.76 1.17 0.35 0.45 0.62 1.34 0.31 -0.90%
P/EPS 18.44 23.54 10.27 16.86 23.96 59.78 8.88 -0.73%
EY 5.42 4.25 9.74 5.93 4.17 1.67 11.26 0.74%
DY 2.71 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