[MSC] QoQ Quarter Result on 30-Jun-2001 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
29-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -37.86%
YoY- 3.34%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 136,458 162,503 127,220 143,481 149,444 139,800 129,782 3.40%
PBT 7,031 7,462 9,228 6,564 10,440 10,599 5,526 17.43%
Tax -2,122 -2,679 -2,751 -1,951 -3,017 -3,007 -1,739 14.20%
NP 4,909 4,783 6,477 4,613 7,423 7,592 3,787 18.90%
-
NP to SH 4,909 4,783 6,477 4,613 7,423 7,592 3,787 18.90%
-
Tax Rate 30.18% 35.90% 29.81% 29.72% 28.90% 28.37% 31.47% -
Total Cost 131,549 157,720 120,743 138,868 142,021 132,208 125,995 2.92%
-
Net Worth 160,108 153,952 156,653 150,489 149,209 142,068 142,391 8.13%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - 8,968 - 6,049 - 7,516 - -
Div Payout % - 187.50% - 131.15% - 99.01% - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 160,108 153,952 156,653 150,489 149,209 142,068 142,391 8.13%
NOSH 75,523 74,734 75,313 75,622 74,979 75,168 75,740 -0.19%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 3.60% 2.94% 5.09% 3.22% 4.97% 5.43% 2.92% -
ROE 3.07% 3.11% 4.13% 3.07% 4.97% 5.34% 2.66% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 180.68 217.44 168.92 189.73 199.31 185.98 171.35 3.60%
EPS 6.50 6.40 8.60 6.10 9.90 10.10 5.00 19.13%
DPS 0.00 12.00 0.00 8.00 0.00 10.00 0.00 -
NAPS 2.12 2.06 2.08 1.99 1.99 1.89 1.88 8.34%
Adjusted Per Share Value based on latest NOSH - 75,622
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 32.49 38.69 30.29 34.16 35.58 33.29 30.90 3.40%
EPS 1.17 1.14 1.54 1.10 1.77 1.81 0.90 19.13%
DPS 0.00 2.14 0.00 1.44 0.00 1.79 0.00 -
NAPS 0.3812 0.3666 0.373 0.3583 0.3553 0.3383 0.339 8.14%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 3.90 3.12 2.55 2.79 2.60 2.51 2.67 -
P/RPS 2.16 1.43 1.51 1.47 1.30 1.35 1.56 24.25%
P/EPS 60.00 48.75 29.65 45.74 26.26 24.85 53.40 8.08%
EY 1.67 2.05 3.37 2.19 3.81 4.02 1.87 -7.27%
DY 0.00 3.85 0.00 2.87 0.00 3.98 0.00 -
P/NAPS 1.84 1.51 1.23 1.40 1.31 1.33 1.42 18.87%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/05/02 01/03/02 28/11/01 29/08/01 28/05/01 28/02/01 24/11/00 -
Price 3.68 3.30 2.89 2.95 2.33 2.65 2.63 -
P/RPS 2.04 1.52 1.71 1.55 1.17 1.42 1.53 21.16%
P/EPS 56.62 51.56 33.60 48.36 23.54 26.24 52.60 5.03%
EY 1.77 1.94 2.98 2.07 4.25 3.81 1.90 -4.61%
DY 0.00 3.64 0.00 2.71 0.00 3.77 0.00 -
P/NAPS 1.74 1.60 1.39 1.48 1.17 1.40 1.40 15.61%

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