[MSC] QoQ Cumulative Quarter Result on 31-Mar-2001 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
28-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -61.59%
YoY- 113.0%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 582,647 420,144 292,925 149,444 575,023 435,223 305,441 53.62%
PBT 33,694 26,232 17,004 10,440 27,483 16,884 11,358 106.05%
Tax -10,398 -7,719 -4,968 -3,017 -8,155 -5,148 -3,409 109.89%
NP 23,296 18,513 12,036 7,423 19,328 11,736 7,949 104.39%
-
NP to SH 23,296 18,513 12,036 7,423 19,328 11,736 7,949 104.39%
-
Tax Rate 30.86% 29.43% 29.22% 28.90% 29.67% 30.49% 30.01% -
Total Cost 559,351 401,631 280,889 142,021 555,695 423,487 297,492 52.16%
-
Net Worth 154,307 155,898 149,697 149,209 141,588 141,433 136,482 8.50%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div - - 6,018 - - - - -
Div Payout % - - 50.00% - - - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 154,307 155,898 149,697 149,209 141,588 141,433 136,482 8.50%
NOSH 74,906 74,951 75,225 74,979 74,914 75,230 74,990 -0.07%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 4.00% 4.41% 4.11% 4.97% 3.36% 2.70% 2.60% -
ROE 15.10% 11.88% 8.04% 4.97% 13.65% 8.30% 5.82% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 777.83 560.56 389.40 199.31 767.57 578.52 407.31 53.74%
EPS 31.10 24.70 16.00 9.90 25.80 15.60 10.60 104.54%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 2.08 1.99 1.99 1.89 1.88 1.82 8.58%
Adjusted Per Share Value based on latest NOSH - 74,979
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 138.73 100.03 69.74 35.58 136.91 103.62 72.72 53.63%
EPS 5.55 4.41 2.87 1.77 4.60 2.79 1.89 104.66%
DPS 0.00 0.00 1.43 0.00 0.00 0.00 0.00 -
NAPS 0.3674 0.3712 0.3564 0.3553 0.3371 0.3367 0.325 8.49%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 3.12 2.55 2.79 2.60 2.51 2.67 2.43 -
P/RPS 0.40 0.45 0.72 1.30 0.33 0.46 0.60 -23.62%
P/EPS 10.03 10.32 17.44 26.26 9.73 17.12 22.92 -42.27%
EY 9.97 9.69 5.73 3.81 10.28 5.84 4.36 73.30%
DY 0.00 0.00 2.87 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.23 1.40 1.31 1.33 1.42 1.34 8.26%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 01/03/02 28/11/01 29/08/01 28/05/01 28/02/01 24/11/00 28/08/00 -
Price 3.30 2.89 2.95 2.33 2.65 2.63 2.54 -
P/RPS 0.42 0.52 0.76 1.17 0.35 0.45 0.62 -22.81%
P/EPS 10.61 11.70 18.44 23.54 10.27 16.86 23.96 -41.81%
EY 9.42 8.55 5.42 4.25 9.74 5.93 4.17 71.90%
DY 0.00 0.00 2.71 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.39 1.48 1.17 1.40 1.40 1.40 9.28%

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