[MSC] YoY Annual (Unaudited) Result on 31-Dec-1999 [#4]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
28-Feb-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-1999
Quarter
31-Dec-1999 [#4]
Profit Trend
YoY- 43.87%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 719,457 582,647 575,023 742,951 701,075 -0.02%
PBT 39,666 33,694 27,483 24,809 25,327 -0.46%
Tax -15,862 -10,398 -8,155 920 -7,444 -0.78%
NP 23,804 23,296 19,328 25,729 17,883 -0.29%
-
NP to SH 23,804 23,296 19,328 25,729 17,883 -0.29%
-
Tax Rate 39.99% 30.86% 29.67% -3.71% 29.39% -
Total Cost 695,653 559,351 555,695 717,222 683,192 -0.01%
-
Net Worth 190,732 154,307 141,588 134,698 120,973 -0.47%
Dividend
31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div 12,465 - - - - -100.00%
Div Payout % 52.37% - - - - -
Equity
31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 190,732 154,307 141,588 134,698 120,973 -0.47%
NOSH 75,091 74,906 74,914 75,673 75,138 0.00%
Ratio Analysis
31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 3.31% 4.00% 3.36% 3.46% 2.55% -
ROE 12.48% 15.10% 13.65% 19.10% 14.78% -
Per Share
31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 958.11 777.83 767.57 981.78 933.04 -0.02%
EPS 31.70 31.10 25.80 34.30 23.80 -0.29%
DPS 16.60 0.00 0.00 0.00 0.00 -100.00%
NAPS 2.54 2.06 1.89 1.78 1.61 -0.47%
Adjusted Per Share Value based on latest NOSH - 74,670
31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 171.30 138.73 136.91 176.89 166.92 -0.02%
EPS 5.67 5.55 4.60 6.13 4.26 -0.29%
DPS 2.97 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.4541 0.3674 0.3371 0.3207 0.288 -0.47%
Price Multiplier on Financial Quarter End Date
31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/02 31/12/01 26/12/00 - - -
Price 2.65 3.12 2.51 0.00 0.00 -
P/RPS 0.28 0.40 0.33 0.00 0.00 -100.00%
P/EPS 8.36 10.03 9.73 0.00 0.00 -100.00%
EY 11.96 9.97 10.28 0.00 0.00 -100.00%
DY 6.26 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.04 1.51 1.33 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 27/02/03 01/03/02 28/02/01 28/02/00 - -
Price 2.90 3.30 2.65 3.02 0.00 -
P/RPS 0.30 0.42 0.35 0.31 0.00 -100.00%
P/EPS 9.15 10.61 10.27 8.88 0.00 -100.00%
EY 10.93 9.42 9.74 11.26 0.00 -100.00%
DY 5.72 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.14 1.60 1.40 1.70 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