Highlights

[MISC] QoQ Annualized Quarter Result on 2019-12-31 [#4]

Stock [MISC]: MISC BHD
Announcement Date 18-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Dec-2019  [#4]
Profit Trend QoQ -     -9.07%    YoY -     8.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 9,012,800 9,400,200 10,055,200 8,962,700 8,782,933 8,878,800 9,110,800 -0.72%
  QoQ % -4.12% -6.51% 12.19% 2.05% -1.08% -2.55% -
  Horiz. % 98.92% 103.18% 110.37% 98.37% 96.40% 97.45% 100.00%
PBT -904,266 -1,918,800 -4,581,600 1,512,300 1,664,800 1,922,200 2,168,000 -
  QoQ % 52.87% 58.12% -402.96% -9.16% -13.39% -11.34% -
  Horiz. % -41.71% -88.51% -211.33% 69.76% 76.79% 88.66% 100.00%
Tax -64,133 -54,600 -22,400 -76,100 -79,733 -86,400 -104,000 -27.49%
  QoQ % -17.46% -143.75% 70.57% 4.56% 7.72% 16.92% -
  Horiz. % 61.67% 52.50% 21.54% 73.17% 76.67% 83.08% 100.00%
NP -968,400 -1,973,400 -4,604,000 1,436,200 1,585,066 1,835,800 2,064,000 -
  QoQ % 50.93% 57.14% -420.57% -9.39% -13.66% -11.06% -
  Horiz. % -46.92% -95.61% -223.06% 69.58% 76.80% 88.94% 100.00%
NP to SH -798,666 -1,714,600 -4,627,200 1,426,300 1,568,533 1,820,600 2,042,000 -
  QoQ % 53.42% 62.95% -424.42% -9.07% -13.85% -10.84% -
  Horiz. % -39.11% -83.97% -226.60% 69.85% 76.81% 89.16% 100.00%
Tax Rate - % - % - % 5.03 % 4.79 % 4.49 % 4.80 % -
  QoQ % 0.00% 0.00% 0.00% 5.01% 6.68% -6.46% -
  Horiz. % 0.00% 0.00% 0.00% 104.79% 99.79% 93.54% 100.00%
Total Cost 9,981,200 11,373,600 14,659,200 7,526,500 7,197,866 7,043,000 7,046,800 26.04%
  QoQ % -12.24% -22.41% 94.77% 4.57% 2.20% -0.05% -
  Horiz. % 141.64% 161.40% 208.03% 106.81% 102.14% 99.95% 100.00%
Net Worth 32,987,481 33,924,879 34,415,898 34,728,364 35,487,209 35,308,657 34,773,001 -3.44%
  QoQ % -2.76% -1.43% -0.90% -2.14% 0.51% 1.54% -
  Horiz. % 94.87% 97.56% 98.97% 99.87% 102.05% 101.54% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 1,249,864 1,249,864 1,249,864 1,473,054 1,249,864 1,249,864 1,249,864 -
  QoQ % 0.00% 0.00% -15.15% 17.86% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 117.86% 100.00% 100.00% 100.00%
Div Payout % - % - % - % 103.28 % 79.68 % 68.65 % 61.21 % -
  QoQ % 0.00% 0.00% 0.00% 29.62% 16.07% 12.15% -
  Horiz. % 0.00% 0.00% 0.00% 168.73% 130.17% 112.15% 100.00%
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 32,987,481 33,924,879 34,415,898 34,728,364 35,487,209 35,308,657 34,773,001 -3.44%
  QoQ % -2.76% -1.43% -0.90% -2.14% 0.51% 1.54% -
  Horiz. % 94.87% 97.56% 98.97% 99.87% 102.05% 101.54% 100.00%
NOSH 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -10.74 % -20.99 % -45.79 % 16.02 % 18.05 % 20.68 % 22.65 % -
  QoQ % 48.83% 54.16% -385.83% -11.25% -12.72% -8.70% -
  Horiz. % -47.42% -92.67% -202.16% 70.73% 79.69% 91.30% 100.00%
ROE -2.42 % -5.05 % -13.44 % 4.11 % 4.42 % 5.16 % 5.87 % -
  QoQ % 52.08% 62.43% -427.01% -7.01% -14.34% -12.10% -
  Horiz. % -41.23% -86.03% -228.96% 70.02% 75.30% 87.90% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 201.91 210.59 225.26 200.79 196.76 198.91 204.10 -0.71%
  QoQ % -4.12% -6.51% 12.19% 2.05% -1.08% -2.54% -
  Horiz. % 98.93% 103.18% 110.37% 98.38% 96.40% 97.46% 100.00%
EPS -17.87 -38.40 -103.60 32.00 35.20 40.80 45.60 -
  QoQ % 53.46% 62.93% -423.75% -9.09% -13.73% -10.53% -
  Horiz. % -39.19% -84.21% -227.19% 70.18% 77.19% 89.47% 100.00%
DPS 28.00 28.00 28.00 33.00 28.00 28.00 28.00 -
  QoQ % 0.00% 0.00% -15.15% 17.86% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 117.86% 100.00% 100.00% 100.00%
NAPS 7.3900 7.6000 7.7100 7.7800 7.9500 7.9100 7.7900 -3.44%
  QoQ % -2.76% -1.43% -0.90% -2.14% 0.51% 1.54% -
  Horiz. % 94.87% 97.56% 98.97% 99.87% 102.05% 101.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,463,800
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 201.91 210.59 225.26 200.79 196.76 198.91 204.10 -0.71%
  QoQ % -4.12% -6.51% 12.19% 2.05% -1.08% -2.54% -
  Horiz. % 98.93% 103.18% 110.37% 98.38% 96.40% 97.46% 100.00%
EPS -17.87 -38.40 -103.60 32.00 35.20 40.80 45.60 -
  QoQ % 53.46% 62.93% -423.75% -9.09% -13.73% -10.53% -
  Horiz. % -39.19% -84.21% -227.19% 70.18% 77.19% 89.47% 100.00%
DPS 28.00 28.00 28.00 33.00 28.00 28.00 28.00 -
  QoQ % 0.00% 0.00% -15.15% 17.86% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 117.86% 100.00% 100.00% 100.00%
NAPS 7.3900 7.6000 7.7100 7.7800 7.9500 7.9100 7.7900 -3.44%
  QoQ % -2.76% -1.43% -0.90% -2.14% 0.51% 1.54% -
  Horiz. % 94.87% 97.56% 98.97% 99.87% 102.05% 101.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 7.5000 7.6600 7.4400 8.3500 7.8000 7.1500 6.6900 -
P/RPS 3.71 3.64 3.30 4.16 3.96 3.59 3.28 8.53%
  QoQ % 1.92% 10.30% -20.67% 5.05% 10.31% 9.45% -
  Horiz. % 113.11% 110.98% 100.61% 126.83% 120.73% 109.45% 100.00%
P/EPS -41.92 -19.94 -7.18 26.13 22.20 17.53 14.62 -
  QoQ % -110.23% -177.72% -127.48% 17.70% 26.64% 19.90% -
  Horiz. % -286.73% -136.39% -49.11% 178.73% 151.85% 119.90% 100.00%
EY -2.39 -5.01 -13.93 3.83 4.50 5.70 6.84 -
  QoQ % 52.30% 64.03% -463.71% -14.89% -21.05% -16.67% -
  Horiz. % -34.94% -73.25% -203.65% 55.99% 65.79% 83.33% 100.00%
DY 3.73 3.66 3.76 3.95 3.59 3.92 4.19 -7.44%
  QoQ % 1.91% -2.66% -4.81% 10.03% -8.42% -6.44% -
  Horiz. % 89.02% 87.35% 89.74% 94.27% 85.68% 93.56% 100.00%
P/NAPS 1.01 1.01 0.96 1.07 0.98 0.90 0.86 11.28%
  QoQ % 0.00% 5.21% -10.28% 9.18% 8.89% 4.65% -
  Horiz. % 117.44% 117.44% 111.63% 124.42% 113.95% 104.65% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 17/11/20 13/08/20 08/05/20 18/02/20 13/11/19 14/08/19 24/05/19 -
Price 7.4100 7.8700 7.9000 8.0200 8.3000 7.2100 6.5200 -
P/RPS 3.67 3.74 3.51 3.99 4.22 3.62 3.19 9.77%
  QoQ % -1.87% 6.55% -12.03% -5.45% 16.57% 13.48% -
  Horiz. % 115.05% 117.24% 110.03% 125.08% 132.29% 113.48% 100.00%
P/EPS -41.41 -20.49 -7.62 25.10 23.62 17.68 14.25 -
  QoQ % -102.10% -168.90% -130.36% 6.27% 33.60% 24.07% -
  Horiz. % -290.60% -143.79% -53.47% 176.14% 165.75% 124.07% 100.00%
EY -2.41 -4.88 -13.12 3.98 4.23 5.66 7.02 -
  QoQ % 50.61% 62.80% -429.65% -5.91% -25.27% -19.37% -
  Horiz. % -34.33% -69.52% -186.89% 56.70% 60.26% 80.63% 100.00%
DY 3.78 3.56 3.54 4.11 3.37 3.88 4.29 -8.07%
  QoQ % 6.18% 0.56% -13.87% 21.96% -13.14% -9.56% -
  Horiz. % 88.11% 82.98% 82.52% 95.80% 78.55% 90.44% 100.00%
P/NAPS 1.00 1.04 1.02 1.03 1.04 0.91 0.84 12.29%
  QoQ % -3.85% 1.96% -0.97% -0.96% 14.29% 8.33% -
  Horiz. % 119.05% 123.81% 121.43% 122.62% 123.81% 108.33% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


TOP ARTICLES

1. Benefits of having a dog - Koon Yew Yin Koon Yew Yin's Blog
2. Shipping & Logistic Industry - SonicShares' global shipping ETF has returned 13% to investors EagleEyed - Win Big Trend
3. CPO Prices Flying High BFM Podcast
4. PELIKEN (5231) An Asset Play now unlocking its Value by Asset Disposal and giving out 20 Sen Special Dividend, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
5. BursaRangers Daily Technical Picks (21 October 2021) BursaRangers Daily Technical Picks
6. THE DAYS OF CHEAP PALM OIL MIGHT BE OVER FOR GOOD JUST BY LOOKING AT HISTORIC CRUDE OIL PRICE CHART, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. BursaRangers Daily Technical Picks (22 October 2021) BursaRangers Daily Technical Picks
8. NOW SHOWING: THE TRILOGY OF FAST & FURIOUS SHOWS PART 12 – SUPER BULL STOCK / METAL STOCK (UPDATED NUMBER : 10 ) from 21 October 2021 onward SEE_Research
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

303  387  672  927 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 VC 0.09+0.01 
 NWP 0.2950.00 
 KNM 0.225+0.005 
 HIAPTEK 0.63-0.02 
 TIGER 0.050.00 
 ASDION 0.23+0.01 
 TANCO 0.26+0.005 
 DAYA 0.02+0.005 
 HSI-CIG 0.19+0.025 
PARTNERS & BROKERS