[MSC] YoY Annualized Quarter 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- 14.05%
YoY- -31.51%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 618,500 742,034 585,850 610,882 781,676 0.24%
PBT 51,482 38,458 34,008 22,716 22,908 -0.83%
Tax -24,846 -13,748 -9,936 -6,818 304 -
NP 26,636 24,710 24,072 15,898 23,212 -0.14%
-
NP to SH 26,636 24,710 24,072 15,898 23,212 -0.14%
-
Tax Rate 48.26% 35.75% 29.22% 30.01% -1.33% -
Total Cost 591,864 717,324 561,778 594,984 758,464 0.25%
-
Net Worth 195,546 178,960 149,697 136,482 0 -100.00%
Dividend
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 15,042 11,980 12,036 - - -100.00%
Div Payout % 56.47% 48.48% 50.00% - - -
Equity
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 195,546 178,960 149,697 136,482 0 -100.00%
NOSH 75,210 74,878 75,225 74,990 74,877 -0.00%
Ratio Analysis
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 4.31% 3.33% 4.11% 2.60% 2.97% -
ROE 13.62% 13.81% 16.08% 11.65% 0.00% -
Per Share
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 822.36 990.98 778.80 814.61 1,043.94 0.24%
EPS 35.60 33.00 32.00 21.20 31.00 -0.14%
DPS 20.00 16.00 16.00 0.00 0.00 -100.00%
NAPS 2.60 2.39 1.99 1.82 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 74,400
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 147.26 176.67 139.49 145.45 186.11 0.24%
EPS 6.34 5.88 5.73 3.79 5.53 -0.14%
DPS 3.58 2.85 2.87 0.00 0.00 -100.00%
NAPS 0.4656 0.4261 0.3564 0.325 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 3.40 3.60 2.79 2.43 0.00 -
P/RPS 0.41 0.36 0.36 0.30 0.00 -100.00%
P/EPS 9.60 10.91 8.72 11.46 0.00 -100.00%
EY 10.42 9.17 11.47 8.72 0.00 -100.00%
DY 5.88 4.44 5.73 0.00 0.00 -100.00%
P/NAPS 1.31 1.51 1.40 1.34 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 29/08/03 29/08/02 29/08/01 28/08/00 - -
Price 3.26 3.80 2.95 2.54 0.00 -
P/RPS 0.40 0.38 0.38 0.31 0.00 -100.00%
P/EPS 9.21 11.52 9.22 11.98 0.00 -100.00%
EY 10.86 8.68 10.85 8.35 0.00 -100.00%
DY 6.13 4.21 5.42 0.00 0.00 -100.00%
P/NAPS 1.25 1.59 1.48 1.40 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