[MSC] QoQ Quarter Result on 30-Sep-2000 [#3]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
24-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- -15.17%
YoY- -52.67%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Quarter Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 143,481 149,444 139,800 129,782 149,848 155,593 171,125 0.17%
PBT 6,564 10,440 10,599 5,526 6,337 5,021 5,431 -0.19%
Tax -1,951 -3,017 -3,007 -1,739 -1,873 -1,536 692 -
NP 4,613 7,423 7,592 3,787 4,464 3,485 6,123 0.28%
-
NP to SH 4,613 7,423 7,592 3,787 4,464 3,485 6,123 0.28%
-
Tax Rate 29.72% 28.90% 28.37% 31.47% 29.56% 30.59% -12.74% -
Total Cost 138,868 142,021 132,208 125,995 145,384 152,108 165,002 0.17%
-
Net Worth 150,489 149,209 142,068 142,391 135,408 137,884 132,913 -0.12%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div 6,049 - 7,516 - 5,952 - 7,467 0.21%
Div Payout % 131.15% - 99.01% - 133.33% - 121.95% -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 150,489 149,209 142,068 142,391 135,408 137,884 132,913 -0.12%
NOSH 75,622 74,979 75,168 75,740 74,400 75,760 74,670 -0.01%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 3.22% 4.97% 5.43% 2.92% 2.98% 2.24% 3.58% -
ROE 3.07% 4.97% 5.34% 2.66% 3.30% 2.53% 4.61% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 189.73 199.31 185.98 171.35 201.41 205.37 229.17 0.19%
EPS 6.10 9.90 10.10 5.00 6.00 4.60 8.20 0.30%
DPS 8.00 0.00 10.00 0.00 8.00 0.00 10.00 0.22%
NAPS 1.99 1.99 1.89 1.88 1.82 1.82 1.78 -0.11%
Adjusted Per Share Value based on latest NOSH - 75,740
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 34.16 35.58 33.29 30.90 35.68 37.05 40.74 0.17%
EPS 1.10 1.77 1.81 0.90 1.06 0.83 1.46 0.28%
DPS 1.44 0.00 1.79 0.00 1.42 0.00 1.78 0.21%
NAPS 0.3583 0.3553 0.3383 0.339 0.3224 0.3283 0.3165 -0.12%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 2.79 2.60 2.51 2.67 2.43 3.00 0.00 -
P/RPS 1.47 1.30 1.35 1.56 1.21 1.46 0.00 -100.00%
P/EPS 45.74 26.26 24.85 53.40 40.50 65.22 0.00 -100.00%
EY 2.19 3.81 4.02 1.87 2.47 1.53 0.00 -100.00%
DY 2.87 0.00 3.98 0.00 3.29 0.00 0.00 -100.00%
P/NAPS 1.40 1.31 1.33 1.42 1.34 1.65 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/08/01 28/05/01 28/02/01 24/11/00 28/08/00 31/05/00 28/02/00 -
Price 2.95 2.33 2.65 2.63 2.54 2.75 3.02 -
P/RPS 1.55 1.17 1.42 1.53 1.26 1.34 1.32 -0.16%
P/EPS 48.36 23.54 26.24 52.60 42.33 59.78 36.83 -0.27%
EY 2.07 4.25 3.81 1.90 2.36 1.67 2.72 0.27%
DY 2.71 0.00 3.77 0.00 3.15 0.00 3.31 0.20%
P/NAPS 1.48 1.17 1.40 1.40 1.40 1.51 1.70 0.14%

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