[MSC] QoQ TTM Result on 31-Dec-2000 [#4]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 8.23%
YoY- -24.88%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 559,945 562,507 568,874 575,023 606,348 657,554 739,729 -16.92%
PBT 36,831 33,129 32,902 27,483 22,315 24,714 24,290 31.95%
Tax -10,726 -9,714 -9,636 -8,155 -4,456 -2,641 -692 520.62%
NP 26,105 23,415 23,266 19,328 17,859 22,073 23,598 6.95%
-
NP to SH 26,105 23,415 23,266 19,328 17,859 22,073 23,598 6.95%
-
Tax Rate 29.12% 29.32% 29.29% 29.67% 19.97% 10.69% 2.85% -
Total Cost 533,840 539,092 545,608 555,695 588,489 635,481 716,131 -17.77%
-
Net Worth 156,653 150,489 149,209 142,068 142,391 135,408 137,884 8.87%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 13,566 13,566 13,468 13,468 13,419 13,419 13,456 0.54%
Div Payout % 51.97% 57.94% 57.89% 69.69% 75.14% 60.79% 57.02% -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 156,653 150,489 149,209 142,068 142,391 135,408 137,884 8.87%
NOSH 75,313 75,622 74,979 75,168 75,740 74,400 75,760 -0.39%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 4.66% 4.16% 4.09% 3.36% 2.95% 3.36% 3.19% -
ROE 16.66% 15.56% 15.59% 13.60% 12.54% 16.30% 17.11% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 743.48 743.83 758.70 764.98 800.57 883.81 976.40 -16.59%
EPS 34.66 30.96 31.03 25.71 23.58 29.67 31.15 7.37%
DPS 18.00 18.00 18.00 18.00 18.00 18.00 18.00 0.00%
NAPS 2.08 1.99 1.99 1.89 1.88 1.82 1.82 9.30%
Adjusted Per Share Value based on latest NOSH - 75,168
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 133.32 133.93 135.45 136.91 144.37 156.56 176.13 -16.92%
EPS 6.22 5.58 5.54 4.60 4.25 5.26 5.62 6.98%
DPS 3.23 3.23 3.21 3.21 3.20 3.20 3.20 0.62%
NAPS 0.373 0.3583 0.3553 0.3383 0.339 0.3224 0.3283 8.87%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 2.55 2.79 2.60 2.51 2.67 2.43 3.00 -
P/RPS 0.34 0.38 0.34 0.33 0.33 0.27 0.31 6.34%
P/EPS 7.36 9.01 8.38 9.76 11.32 8.19 9.63 -16.39%
EY 13.59 11.10 11.93 10.24 8.83 12.21 10.38 19.65%
DY 7.06 6.45 6.92 7.17 6.74 7.41 6.00 11.44%
P/NAPS 1.23 1.40 1.31 1.33 1.42 1.34 1.65 -17.77%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/11/01 29/08/01 28/05/01 28/02/01 24/11/00 28/08/00 - -
Price 2.89 2.95 2.33 2.65 2.63 2.54 0.00 -
P/RPS 0.39 0.40 0.31 0.35 0.33 0.29 0.00 -
P/EPS 8.34 9.53 7.51 10.31 11.15 8.56 0.00 -
EY 11.99 10.50 13.32 9.70 8.97 11.68 0.00 -
DY 6.23 6.10 7.73 6.79 6.84 7.09 0.00 -
P/NAPS 1.39 1.48 1.17 1.40 1.40 1.40 0.00 -

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