Highlights

[MISC] YoY 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 -     -6.09%    YoY -     -26.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 2,641,600 2,375,500 2,388,500 2,434,500 2,517,500 3,312,062 2,286,791 2.43%
  YoY % 11.20% -0.54% -1.89% -3.30% -23.99% 44.83% -
  Horiz. % 115.52% 103.88% 104.45% 106.46% 110.09% 144.83% 100.00%
PBT 554,600 263,700 355,300 42,000 504,400 763,133 1,027,397 -9.76%
  YoY % 110.31% -25.78% 745.95% -91.67% -33.90% -25.72% -
  Horiz. % 53.98% 25.67% 34.58% 4.09% 49.09% 74.28% 100.00%
Tax 1,900 -16,300 -28,400 5,100 -4,700 -10,744 -35,788 -
  YoY % 111.66% 42.61% -656.86% 208.51% 56.25% 69.98% -
  Horiz. % -5.31% 45.55% 79.36% -14.25% 13.13% 30.02% 100.00%
NP 556,500 247,400 326,900 47,100 499,700 752,389 991,609 -9.17%
  YoY % 124.94% -24.32% 594.06% -90.57% -33.58% -24.12% -
  Horiz. % 56.12% 24.95% 32.97% 4.75% 50.39% 75.88% 100.00%
NP to SH 556,000 249,900 338,700 68,200 529,800 752,720 959,034 -8.68%
  YoY % 122.49% -26.22% 396.63% -87.13% -29.62% -21.51% -
  Horiz. % 57.98% 26.06% 35.32% 7.11% 55.24% 78.49% 100.00%
Tax Rate -0.34 % 6.18 % 7.99 % -12.14 % 0.93 % 1.41 % 3.48 % -
  YoY % -105.50% -22.65% 165.82% -1,405.38% -34.04% -59.48% -
  Horiz. % -9.77% 177.59% 229.60% -348.85% 26.72% 40.52% 100.00%
Total Cost 2,085,100 2,128,100 2,061,600 2,387,400 2,017,800 2,559,673 1,295,182 8.25%
  YoY % -2.02% 3.23% -13.65% 18.32% -21.17% 97.63% -
  Horiz. % 160.99% 164.31% 159.17% 184.33% 155.79% 197.63% 100.00%
Net Worth 32,273,274 34,728,364 35,353,296 34,817,640 38,076,212 35,397,933 27,764,835 2.54%
  YoY % -7.07% -1.77% 1.54% -8.56% 7.57% 27.49% -
  Horiz. % 116.24% 125.08% 127.33% 125.40% 137.14% 127.49% 100.00%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 535,656 535,656 401,742 401,742 892,760 1,004,355 267,828 12.23%
  YoY % 0.00% 33.33% 0.00% -55.00% -11.11% 275.00% -
  Horiz. % 200.00% 200.00% 150.00% 150.00% 333.33% 375.00% 100.00%
Div Payout % 96.34 % 214.35 % 118.61 % 589.06 % 168.51 % 133.43 % 27.93 % 22.90%
  YoY % -55.05% 80.72% -79.86% 249.57% 26.29% 377.73% -
  Horiz. % 344.93% 767.45% 424.67% 2,109.06% 603.33% 477.73% 100.00%
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 32,273,274 34,728,364 35,353,296 34,817,640 38,076,212 35,397,933 27,764,835 2.54%
  YoY % -7.07% -1.77% 1.54% -8.56% 7.57% 27.49% -
  Horiz. % 116.24% 125.08% 127.33% 125.40% 137.14% 127.49% 100.00%
NOSH 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 -
  YoY % 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
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 21.07 % 10.41 % 13.69 % 1.93 % 19.85 % 22.72 % 43.36 % -11.32%
  YoY % 102.40% -23.96% 609.33% -90.28% -12.63% -47.60% -
  Horiz. % 48.59% 24.01% 31.57% 4.45% 45.78% 52.40% 100.00%
ROE 1.72 % 0.72 % 0.96 % 0.20 % 1.39 % 2.13 % 3.45 % -10.94%
  YoY % 138.89% -25.00% 380.00% -85.61% -34.74% -38.26% -
  Horiz. % 49.86% 20.87% 27.83% 5.80% 40.29% 61.74% 100.00%
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 59.18 53.22 53.51 54.54 56.40 74.20 51.23 2.43%
  YoY % 11.20% -0.54% -1.89% -3.30% -23.99% 44.84% -
  Horiz. % 115.52% 103.88% 104.45% 106.46% 110.09% 144.84% 100.00%
EPS 12.50 5.60 7.60 1.50 11.90 16.90 21.50 -8.63%
  YoY % 123.21% -26.32% 406.67% -87.39% -29.59% -21.40% -
  Horiz. % 58.14% 26.05% 35.35% 6.98% 55.35% 78.60% 100.00%
DPS 12.00 12.00 9.00 9.00 20.00 22.50 6.00 12.23%
  YoY % 0.00% 33.33% 0.00% -55.00% -11.11% 275.00% -
  Horiz. % 200.00% 200.00% 150.00% 150.00% 333.33% 375.00% 100.00%
NAPS 7.2300 7.7800 7.9200 7.8000 8.5300 7.9300 6.2200 2.54%
  YoY % -7.07% -1.77% 1.54% -8.56% 7.57% 27.49% -
  Horiz. % 116.24% 125.08% 127.33% 125.40% 137.14% 127.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,463,800
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 59.18 53.22 53.51 54.54 56.40 74.20 51.23 2.43%
  YoY % 11.20% -0.54% -1.89% -3.30% -23.99% 44.84% -
  Horiz. % 115.52% 103.88% 104.45% 106.46% 110.09% 144.84% 100.00%
EPS 12.50 5.60 7.60 1.50 11.90 16.90 21.50 -8.63%
  YoY % 123.21% -26.32% 406.67% -87.39% -29.59% -21.40% -
  Horiz. % 58.14% 26.05% 35.35% 6.98% 55.35% 78.60% 100.00%
DPS 12.00 12.00 9.00 9.00 20.00 22.50 6.00 12.23%
  YoY % 0.00% 33.33% 0.00% -55.00% -11.11% 275.00% -
  Horiz. % 200.00% 200.00% 150.00% 150.00% 333.33% 375.00% 100.00%
NAPS 7.2300 7.7800 7.9200 7.8000 8.5300 7.9300 6.2200 2.54%
  YoY % -7.07% -1.77% 1.54% -8.56% 7.57% 27.49% -
  Horiz. % 116.24% 125.08% 127.33% 125.40% 137.14% 127.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 6.8700 8.3500 6.7000 7.4200 7.3500 9.3700 7.2200 -
P/RPS 11.61 15.69 12.52 13.61 13.03 12.63 14.09 -3.17%
  YoY % -26.00% 25.32% -8.01% 4.45% 3.17% -10.36% -
  Horiz. % 82.40% 111.36% 88.86% 96.59% 92.48% 89.64% 100.00%
P/EPS 55.16 149.15 88.30 485.65 61.93 55.57 33.61 8.60%
  YoY % -63.02% 68.91% -81.82% 684.19% 11.45% 65.34% -
  Horiz. % 164.12% 443.77% 262.72% 1,444.96% 184.26% 165.34% 100.00%
EY 1.81 0.67 1.13 0.21 1.61 1.80 2.98 -7.97%
  YoY % 170.15% -40.71% 438.10% -86.96% -10.56% -39.60% -
  Horiz. % 60.74% 22.48% 37.92% 7.05% 54.03% 60.40% 100.00%
DY 1.75 1.44 1.34 1.21 2.72 2.40 0.83 13.23%
  YoY % 21.53% 7.46% 10.74% -55.51% 13.33% 189.16% -
  Horiz. % 210.84% 173.49% 161.45% 145.78% 327.71% 289.16% 100.00%
P/NAPS 0.95 1.07 0.85 0.95 0.86 1.18 1.16 -3.27%
  YoY % -11.21% 25.88% -10.53% 10.47% -27.12% 1.72% -
  Horiz. % 81.90% 92.24% 73.28% 81.90% 74.14% 101.72% 100.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 18/02/21 18/02/20 22/02/19 13/02/18 10/02/17 05/02/16 06/02/15 -
Price 6.4000 8.0200 6.9200 7.0800 7.6000 8.4800 7.7400 -
P/RPS 10.81 15.07 12.93 12.98 13.48 11.43 15.11 -5.42%
  YoY % -28.27% 16.55% -0.39% -3.71% 17.94% -24.35% -
  Horiz. % 71.54% 99.74% 85.57% 85.90% 89.21% 75.65% 100.00%
P/EPS 51.38 143.26 91.20 463.40 64.03 50.29 36.03 6.09%
  YoY % -64.14% 57.08% -80.32% 623.72% 27.32% 39.58% -
  Horiz. % 142.60% 397.61% 253.12% 1,286.15% 177.71% 139.58% 100.00%
EY 1.95 0.70 1.10 0.22 1.56 1.99 2.78 -5.73%
  YoY % 178.57% -36.36% 400.00% -85.90% -21.61% -28.42% -
  Horiz. % 70.14% 25.18% 39.57% 7.91% 56.12% 71.58% 100.00%
DY 1.87 1.50 1.30 1.27 2.63 2.65 0.78 15.67%
  YoY % 24.67% 15.38% 2.36% -51.71% -0.75% 239.74% -
  Horiz. % 239.74% 192.31% 166.67% 162.82% 337.18% 339.74% 100.00%
P/NAPS 0.89 1.03 0.87 0.91 0.89 1.07 1.24 -5.37%
  YoY % -13.59% 18.39% -4.40% 2.25% -16.82% -13.71% -
  Horiz. % 71.77% 83.06% 70.16% 73.39% 71.77% 86.29% 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. Why is Mr Ooi Teck Bee’s Rm 1.16 target for Hiap Teck easily achievable? Koon Yew Yin Koon Yew Yin's Blog
2. Opportunities abound for Hong Kong construction sector Good Articles to Share
3. Reposted article: THE IMPORTANCE OF DIVERSIFICATION (Calvin Tan) This is a 3rd posting to warn about Black Swan event THE INVESTMENT APPROACH OF CALVIN TAN
4. PublicInvest Research Headlines - 25 Oct 2021 PublicInvest Research
5. Moscow decries U.S. move to call Russians 'homeless' for visa purposes Good Articles to Share
6. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 SUPER BULL STOCKS -Super Positive Momentum Stocks - FOR SEE_Research
7. As outbreak worsens, Covid-19 cases in eastern Europe near 20 million Good Articles to Share
8. Biden sparks confusion with commitment to Taiwan’s defence if Beijing attacks Good Articles to Share
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
 
 

415  465  583  824 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.77+0.015 
 MINETEC-PA 0.035+0.035 
 AT 0.055-0.005 
 FITTERS 0.435+0.02 
 MTRONIC 0.025-0.005 
 MYEG 1.09+0.05 
 LKL 0.125-0.01 
 NWP 0.275-0.015 
 KANGER 0.050.00 
 OPCOM 1.29-0.04 
PARTNERS & BROKERS