[MSC] QoQ Quarter Result on 30-Sep-2001 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
28-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 40.41%
YoY- 71.03%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 234,559 136,458 162,503 127,220 143,481 149,444 139,800 41.33%
PBT 12,198 7,031 7,462 9,228 6,564 10,440 10,599 9.84%
Tax -4,752 -2,122 -2,679 -2,751 -1,951 -3,017 -3,007 35.78%
NP 7,446 4,909 4,783 6,477 4,613 7,423 7,592 -1.28%
-
NP to SH 7,446 4,909 4,783 6,477 4,613 7,423 7,592 -1.28%
-
Tax Rate 38.96% 30.18% 35.90% 29.81% 29.72% 28.90% 28.37% -
Total Cost 227,113 131,549 157,720 120,743 138,868 142,021 132,208 43.57%
-
Net Worth 179,756 160,108 153,952 156,653 150,489 149,209 142,068 17.03%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 6,016 - 8,968 - 6,049 - 7,516 -13.82%
Div Payout % 80.81% - 187.50% - 131.15% - 99.01% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 179,756 160,108 153,952 156,653 150,489 149,209 142,068 17.03%
NOSH 75,212 75,523 74,734 75,313 75,622 74,979 75,168 0.03%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 3.17% 3.60% 2.94% 5.09% 3.22% 4.97% 5.43% -
ROE 4.14% 3.07% 3.11% 4.13% 3.07% 4.97% 5.34% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 311.86 180.68 217.44 168.92 189.73 199.31 185.98 41.27%
EPS 9.90 6.50 6.40 8.60 6.10 9.90 10.10 -1.32%
DPS 8.00 0.00 12.00 0.00 8.00 0.00 10.00 -13.85%
NAPS 2.39 2.12 2.06 2.08 1.99 1.99 1.89 16.98%
Adjusted Per Share Value based on latest NOSH - 75,313
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 55.85 32.49 38.69 30.29 34.16 35.58 33.29 41.32%
EPS 1.77 1.17 1.14 1.54 1.10 1.77 1.81 -1.48%
DPS 1.43 0.00 2.14 0.00 1.44 0.00 1.79 -13.93%
NAPS 0.428 0.3812 0.3666 0.373 0.3583 0.3553 0.3383 17.02%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 3.60 3.90 3.12 2.55 2.79 2.60 2.51 -
P/RPS 1.15 2.16 1.43 1.51 1.47 1.30 1.35 -10.16%
P/EPS 36.36 60.00 48.75 29.65 45.74 26.26 24.85 28.97%
EY 2.75 1.67 2.05 3.37 2.19 3.81 4.02 -22.41%
DY 2.22 0.00 3.85 0.00 2.87 0.00 3.98 -32.31%
P/NAPS 1.51 1.84 1.51 1.23 1.40 1.31 1.33 8.85%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 29/08/02 29/05/02 01/03/02 28/11/01 29/08/01 28/05/01 28/02/01 -
Price 3.80 3.68 3.30 2.89 2.95 2.33 2.65 -
P/RPS 1.22 2.04 1.52 1.71 1.55 1.17 1.42 -9.65%
P/EPS 38.38 56.62 51.56 33.60 48.36 23.54 26.24 28.94%
EY 2.61 1.77 1.94 2.98 2.07 4.25 3.81 -22.34%
DY 2.11 0.00 3.64 0.00 2.71 0.00 3.77 -32.15%
P/NAPS 1.59 1.74 1.60 1.39 1.48 1.17 1.40 8.87%

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