[MSC] YoY Cumulative 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- 128.09%
YoY- -31.51%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Cumulative Result
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 309,250 371,017 292,925 305,441 390,838 0.24%
PBT 25,741 19,229 17,004 11,358 11,454 -0.83%
Tax -12,423 -6,874 -4,968 -3,409 152 -
NP 13,318 12,355 12,036 7,949 11,606 -0.14%
-
NP to SH 13,318 12,355 12,036 7,949 11,606 -0.14%
-
Tax Rate 48.26% 35.75% 29.22% 30.01% -1.33% -
Total Cost 295,932 358,662 280,889 297,492 379,232 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 7,521 5,990 6,018 - - -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 6.81% 6.90% 8.04% 5.82% 0.00% -
Per Share
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 411.18 495.49 389.40 407.31 521.97 0.24%
EPS 17.80 16.50 16.00 10.60 15.50 -0.14%
DPS 10.00 8.00 8.00 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 73.63 88.34 69.74 72.72 93.06 0.24%
EPS 3.17 2.94 2.87 1.89 2.76 -0.14%
DPS 1.79 1.43 1.43 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 0.83 0.73 0.72 0.60 0.00 -100.00%
P/EPS 19.20 21.82 17.44 22.92 0.00 -100.00%
EY 5.21 4.58 5.73 4.36 0.00 -100.00%
DY 2.94 2.22 2.87 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 0.79 0.77 0.76 0.62 0.00 -100.00%
P/EPS 18.41 23.03 18.44 23.96 0.00 -100.00%
EY 5.43 4.34 5.42 4.17 0.00 -100.00%
DY 3.07 2.11 2.71 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