[MSC] QoQ Cumulative 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- 64.69%
YoY- -24.88%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 420,144 292,925 149,444 575,023 435,223 305,441 155,593 93.79%
PBT 26,232 17,004 10,440 27,483 16,884 11,358 5,021 200.78%
Tax -7,719 -4,968 -3,017 -8,155 -5,148 -3,409 -1,536 193.10%
NP 18,513 12,036 7,423 19,328 11,736 7,949 3,485 204.14%
-
NP to SH 18,513 12,036 7,423 19,328 11,736 7,949 3,485 204.14%
-
Tax Rate 29.43% 29.22% 28.90% 29.67% 30.49% 30.01% 30.59% -
Total Cost 401,631 280,889 142,021 555,695 423,487 297,492 152,108 90.92%
-
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 - 6,018 - - - - - -
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 11.88% 8.04% 4.97% 13.65% 8.30% 5.82% 2.53% -
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 560.56 389.40 199.31 767.57 578.52 407.31 205.37 95.19%
EPS 24.70 16.00 9.90 25.80 15.60 10.60 4.60 206.32%
DPS 0.00 8.00 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 100.03 69.74 35.58 136.91 103.62 72.72 37.05 93.77%
EPS 4.41 2.87 1.77 4.60 2.79 1.89 0.83 204.18%
DPS 0.00 1.43 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 0.45 0.72 1.30 0.33 0.46 0.60 1.46 -54.33%
P/EPS 10.32 17.44 26.26 9.73 17.12 22.92 65.22 -70.71%
EY 9.69 5.73 3.81 10.28 5.84 4.36 1.53 241.92%
DY 0.00 2.87 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 0.52 0.76 1.17 0.35 0.45 0.62 1.34 -46.76%
P/EPS 11.70 18.44 23.54 10.27 16.86 23.96 59.78 -66.25%
EY 8.55 5.42 4.25 9.74 5.93 4.17 1.67 196.75%
DY 0.00 2.71 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