[MSC] QoQ TTM Result on 31-Mar-2001 [#1]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
28-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- 20.37%
YoY- -1.41%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 582,648 559,945 562,507 568,874 575,023 606,348 657,554 -7.72%
PBT 33,694 36,831 33,129 32,902 27,483 22,315 24,714 22.88%
Tax -10,398 -10,726 -9,714 -9,636 -8,155 -4,456 -2,641 148.71%
NP 23,296 26,105 23,415 23,266 19,328 17,859 22,073 3.65%
-
NP to SH 23,296 26,105 23,415 23,266 19,328 17,859 22,073 3.65%
-
Tax Rate 30.86% 29.12% 29.32% 29.29% 29.67% 19.97% 10.69% -
Total Cost 559,352 533,840 539,092 545,608 555,695 588,489 635,481 -8.13%
-
Net Worth 153,952 156,653 150,489 149,209 142,068 142,391 135,408 8.90%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 15,017 13,566 13,566 13,468 13,468 13,419 13,419 7.76%
Div Payout % 64.47% 51.97% 57.94% 57.89% 69.69% 75.14% 60.79% -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 153,952 156,653 150,489 149,209 142,068 142,391 135,408 8.90%
NOSH 74,734 75,313 75,622 74,979 75,168 75,740 74,400 0.29%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 4.00% 4.66% 4.16% 4.09% 3.36% 2.95% 3.36% -
ROE 15.13% 16.66% 15.56% 15.59% 13.60% 12.54% 16.30% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 779.63 743.48 743.83 758.70 764.98 800.57 883.81 -8.00%
EPS 31.17 34.66 30.96 31.03 25.71 23.58 29.67 3.33%
DPS 20.00 18.00 18.00 18.00 18.00 18.00 18.00 7.25%
NAPS 2.06 2.08 1.99 1.99 1.89 1.88 1.82 8.58%
Adjusted Per Share Value based on latest NOSH - 74,979
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 138.73 133.32 133.93 135.45 136.91 144.37 156.56 -7.72%
EPS 5.55 6.22 5.58 5.54 4.60 4.25 5.26 3.63%
DPS 3.58 3.23 3.23 3.21 3.21 3.20 3.20 7.74%
NAPS 0.3666 0.373 0.3583 0.3553 0.3383 0.339 0.3224 8.91%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 3.12 2.55 2.79 2.60 2.51 2.67 2.43 -
P/RPS 0.40 0.34 0.38 0.34 0.33 0.33 0.27 29.86%
P/EPS 10.01 7.36 9.01 8.38 9.76 11.32 8.19 14.27%
EY 9.99 13.59 11.10 11.93 10.24 8.83 12.21 -12.48%
DY 6.41 7.06 6.45 6.92 7.17 6.74 7.41 -9.18%
P/NAPS 1.51 1.23 1.40 1.31 1.33 1.42 1.34 8.26%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 01/03/02 28/11/01 29/08/01 28/05/01 28/02/01 24/11/00 28/08/00 -
Price 3.30 2.89 2.95 2.33 2.65 2.63 2.54 -
P/RPS 0.42 0.39 0.40 0.31 0.35 0.33 0.29 27.92%
P/EPS 10.59 8.34 9.53 7.51 10.31 11.15 8.56 15.19%
EY 9.45 11.99 10.50 13.32 9.70 8.97 11.68 -13.13%
DY 6.06 6.23 6.10 7.73 6.79 6.84 7.09 -9.91%
P/NAPS 1.60 1.39 1.48 1.17 1.40 1.40 1.40 9.28%

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