[MSC] YoY TTM Result on 31-Dec-2000 [#4]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 8.23%
YoY- -24.88%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
TTM Result
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 783,377 719,547 582,648 575,023 742,951 -0.05%
PBT 53,249 39,666 33,694 27,483 24,810 -0.79%
Tax -24,838 -15,862 -10,398 -8,155 920 -
NP 28,411 23,804 23,296 19,328 25,730 -0.10%
-
NP to SH 28,411 23,804 23,296 19,328 25,730 -0.10%
-
Tax Rate 46.65% 39.99% 30.86% 29.67% -3.71% -
Total Cost 754,966 695,743 559,352 555,695 717,221 -0.05%
-
Net Worth 150,363 191,159 153,952 142,068 132,913 -0.12%
Dividend
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 7,558 - 15,017 13,468 13,456 0.60%
Div Payout % 26.60% - 64.47% 69.69% 52.30% -
Equity
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 150,363 191,159 153,952 142,068 132,913 -0.12%
NOSH 75,181 75,259 74,734 75,168 74,670 -0.00%
Ratio Analysis
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 3.63% 3.31% 4.00% 3.36% 3.46% -
ROE 18.89% 12.45% 15.13% 13.60% 19.36% -
Per Share
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 1,041.98 956.09 779.63 764.98 994.97 -0.04%
EPS 37.79 31.63 31.17 25.71 34.46 -0.09%
DPS 10.00 0.00 20.00 18.00 18.00 0.61%
NAPS 2.00 2.54 2.06 1.89 1.78 -0.12%
Adjusted Per Share Value based on latest NOSH - 75,168
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 186.52 171.32 138.73 136.91 176.89 -0.05%
EPS 6.76 5.67 5.55 4.60 6.13 -0.10%
DPS 1.80 0.00 3.58 3.21 3.20 0.60%
NAPS 0.358 0.4551 0.3666 0.3383 0.3165 -0.12%
Price Multiplier on Financial Quarter End Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 4.60 2.65 3.12 2.51 0.00 -
P/RPS 0.44 0.28 0.40 0.33 0.00 -100.00%
P/EPS 12.17 8.38 10.01 9.76 0.00 -100.00%
EY 8.22 11.94 9.99 10.24 0.00 -100.00%
DY 2.17 0.00 6.41 7.17 0.00 -100.00%
P/NAPS 2.30 1.04 1.51 1.33 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 25/02/04 27/02/03 01/03/02 28/02/01 - -
Price 4.90 2.90 3.30 2.65 0.00 -
P/RPS 0.47 0.30 0.42 0.35 0.00 -100.00%
P/EPS 12.97 9.17 10.59 10.31 0.00 -100.00%
EY 7.71 10.91 9.45 9.70 0.00 -100.00%
DY 2.04 0.00 6.06 6.79 0.00 -100.00%
P/NAPS 2.45 1.14 1.60 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