[MSC] QoQ TTM Result on 30-Jun-2000 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
28-Aug-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Jun-2000 [#2]
Profit Trend
QoQ- -6.46%
YoY- 6.99%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Revenue 568,874 575,023 606,348 657,554 739,729 742,951 822,514 0.37%
PBT 32,902 27,483 22,315 24,714 24,290 24,810 26,951 -0.20%
Tax -9,636 -8,155 -4,456 -2,641 -692 920 -2,220 -1.47%
NP 23,266 19,328 17,859 22,073 23,598 25,730 24,731 0.06%
-
NP to SH 23,266 19,328 17,859 22,073 23,598 25,730 24,731 0.06%
-
Tax Rate 29.29% 29.67% 19.97% 10.69% 2.85% -3.71% 8.24% -
Total Cost 545,608 555,695 588,489 635,481 716,131 717,221 797,783 0.38%
-
Net Worth 149,209 142,068 142,391 135,408 137,884 132,913 133,848 -0.11%
Dividend
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Div 13,468 13,468 13,419 13,419 13,456 13,456 6,056 -0.80%
Div Payout % 57.89% 69.69% 75.14% 60.79% 57.02% 52.30% 24.49% -
Equity
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Net Worth 149,209 142,068 142,391 135,408 137,884 132,913 133,848 -0.11%
NOSH 74,979 75,168 75,740 74,400 75,760 74,670 74,775 -0.00%
Ratio Analysis
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
NP Margin 4.09% 3.36% 2.95% 3.36% 3.19% 3.46% 3.01% -
ROE 15.59% 13.60% 12.54% 16.30% 17.11% 19.36% 18.48% -
Per Share
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
RPS 758.70 764.98 800.57 883.81 976.40 994.97 1,099.98 0.37%
EPS 31.03 25.71 23.58 29.67 31.15 34.46 33.07 0.06%
DPS 18.00 18.00 18.00 18.00 18.00 18.00 8.09 -0.80%
NAPS 1.99 1.89 1.88 1.82 1.82 1.78 1.79 -0.10%
Adjusted Per Share Value based on latest NOSH - 74,400
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
RPS 135.45 136.91 144.37 156.56 176.13 176.89 195.84 0.37%
EPS 5.54 4.60 4.25 5.26 5.62 6.13 5.89 0.06%
DPS 3.21 3.21 3.20 3.20 3.20 3.20 1.44 -0.80%
NAPS 0.3553 0.3383 0.339 0.3224 0.3283 0.3165 0.3187 -0.11%
Price Multiplier on Financial Quarter End Date
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Date 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - - -
Price 2.60 2.51 2.67 2.43 3.00 0.00 0.00 -
P/RPS 0.34 0.33 0.33 0.27 0.31 0.00 0.00 -100.00%
P/EPS 8.38 9.76 11.32 8.19 9.63 0.00 0.00 -100.00%
EY 11.93 10.24 8.83 12.21 10.38 0.00 0.00 -100.00%
DY 6.92 7.17 6.74 7.41 6.00 0.00 0.00 -100.00%
P/NAPS 1.31 1.33 1.42 1.34 1.65 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Date 28/05/01 28/02/01 24/11/00 28/08/00 - - - -
Price 2.33 2.65 2.63 2.54 0.00 0.00 0.00 -
P/RPS 0.31 0.35 0.33 0.29 0.00 0.00 0.00 -100.00%
P/EPS 7.51 10.31 11.15 8.56 0.00 0.00 0.00 -100.00%
EY 13.32 9.70 8.97 11.68 0.00 0.00 0.00 -100.00%
DY 7.73 6.79 6.84 7.09 0.00 0.00 0.00 -100.00%
P/NAPS 1.17 1.40 1.40 1.40 0.00 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