[MSC] QoQ Quarter Result on 31-Mar-2000 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
31-May-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Mar-2000 [#1]
Profit Trend
QoQ- -43.08%
YoY- -37.96%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Revenue 139,800 129,782 149,848 155,593 171,125 180,988 232,023 0.51%
PBT 10,599 5,526 6,337 5,021 5,431 7,925 5,913 -0.59%
Tax -3,007 -1,739 -1,873 -1,536 692 76 76 -
NP 7,592 3,787 4,464 3,485 6,123 8,001 5,989 -0.24%
-
NP to SH 7,592 3,787 4,464 3,485 6,123 8,001 5,989 -0.24%
-
Tax Rate 28.37% 31.47% 29.56% 30.59% -12.74% -0.96% -1.29% -
Total Cost 132,208 125,995 145,384 152,108 165,002 172,987 226,034 0.54%
-
Net Worth 142,068 142,391 135,408 137,884 132,913 133,848 0 -100.00%
Dividend
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Div 7,516 - 5,952 - 7,467 - 5,989 -0.23%
Div Payout % 99.01% - 133.33% - 121.95% - 100.00% -
Equity
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Net Worth 142,068 142,391 135,408 137,884 132,913 133,848 0 -100.00%
NOSH 75,168 75,740 74,400 75,760 74,670 74,775 74,862 -0.00%
Ratio Analysis
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
NP Margin 5.43% 2.92% 2.98% 2.24% 3.58% 4.42% 2.58% -
ROE 5.34% 2.66% 3.30% 2.53% 4.61% 5.98% 0.00% -
Per Share
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 185.98 171.35 201.41 205.37 229.17 242.04 309.93 0.51%
EPS 10.10 5.00 6.00 4.60 8.20 10.70 8.00 -0.23%
DPS 10.00 0.00 8.00 0.00 10.00 0.00 8.00 -0.22%
NAPS 1.89 1.88 1.82 1.82 1.78 1.79 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 75,760
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 33.29 30.90 35.68 37.05 40.74 43.09 55.24 0.51%
EPS 1.81 0.90 1.06 0.83 1.46 1.91 1.43 -0.23%
DPS 1.79 0.00 1.42 0.00 1.78 0.00 1.43 -0.22%
NAPS 0.3383 0.339 0.3224 0.3283 0.3165 0.3187 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 26/12/00 29/09/00 30/06/00 31/03/00 - - - -
Price 2.51 2.67 2.43 3.00 0.00 0.00 0.00 -
P/RPS 1.35 1.56 1.21 1.46 0.00 0.00 0.00 -100.00%
P/EPS 24.85 53.40 40.50 65.22 0.00 0.00 0.00 -100.00%
EY 4.02 1.87 2.47 1.53 0.00 0.00 0.00 -100.00%
DY 3.98 0.00 3.29 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.33 1.42 1.34 1.65 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 28/02/01 24/11/00 28/08/00 31/05/00 28/02/00 30/11/99 - -
Price 2.65 2.63 2.54 2.75 3.02 0.00 0.00 -
P/RPS 1.42 1.53 1.26 1.34 1.32 0.00 0.00 -100.00%
P/EPS 26.24 52.60 42.33 59.78 36.83 0.00 0.00 -100.00%
EY 3.81 1.90 2.36 1.67 2.72 0.00 0.00 -100.00%
DY 3.77 0.00 3.15 0.00 3.31 0.00 0.00 -100.00%
P/NAPS 1.40 1.40 1.40 1.51 1.70 0.00 0.00 -100.00%

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