[MSC] QoQ 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- -2.23%
YoY- 113.0%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 162,503 127,220 143,481 149,444 139,800 129,782 149,848 5.53%
PBT 7,462 9,228 6,564 10,440 10,599 5,526 6,337 11.47%
Tax -2,679 -2,751 -1,951 -3,017 -3,007 -1,739 -1,873 26.86%
NP 4,783 6,477 4,613 7,423 7,592 3,787 4,464 4.69%
-
NP to SH 4,783 6,477 4,613 7,423 7,592 3,787 4,464 4.69%
-
Tax Rate 35.90% 29.81% 29.72% 28.90% 28.37% 31.47% 29.56% -
Total Cost 157,720 120,743 138,868 142,021 132,208 125,995 145,384 5.56%
-
Net Worth 153,952 156,653 150,489 149,209 142,068 142,391 135,408 8.90%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 8,968 - 6,049 - 7,516 - 5,952 31.33%
Div Payout % 187.50% - 131.15% - 99.01% - 133.33% -
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 153,952 156,653 150,489 149,209 142,068 142,391 135,408 8.90%
NOSH 74,734 75,313 75,622 74,979 75,168 75,740 74,400 0.29%
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 2.94% 5.09% 3.22% 4.97% 5.43% 2.92% 2.98% -
ROE 3.11% 4.13% 3.07% 4.97% 5.34% 2.66% 3.30% -
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 217.44 168.92 189.73 199.31 185.98 171.35 201.41 5.22%
EPS 6.40 8.60 6.10 9.90 10.10 5.00 6.00 4.38%
DPS 12.00 0.00 8.00 0.00 10.00 0.00 8.00 30.94%
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 38.69 30.29 34.16 35.58 33.29 30.90 35.68 5.53%
EPS 1.14 1.54 1.10 1.77 1.81 0.90 1.06 4.95%
DPS 2.14 0.00 1.44 0.00 1.79 0.00 1.42 31.34%
NAPS 0.3666 0.373 0.3583 0.3553 0.3383 0.339 0.3224 8.91%
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 1.43 1.51 1.47 1.30 1.35 1.56 1.21 11.74%
P/EPS 48.75 29.65 45.74 26.26 24.85 53.40 40.50 13.11%
EY 2.05 3.37 2.19 3.81 4.02 1.87 2.47 -11.65%
DY 3.85 0.00 2.87 0.00 3.98 0.00 3.29 11.01%
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 1.52 1.71 1.55 1.17 1.42 1.53 1.26 13.28%
P/EPS 51.56 33.60 48.36 23.54 26.24 52.60 42.33 14.01%
EY 1.94 2.98 2.07 4.25 3.81 1.90 2.36 -12.21%
DY 3.64 0.00 2.71 0.00 3.77 0.00 3.15 10.08%
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