Highlights

[MISC] YoY Quarter Result on 2016-03-31 [#1]

Stock [MISC]: MISC BHD
Announcement Date 06-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -24.14%    YoY -     17.41%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 2,277,700 2,020,800 2,984,900 2,394,400 2,490,268 2,290,542 2,379,539 -0.73%
  YoY % 12.71% -32.30% 24.66% -3.85% 8.72% -3.74% -
  Horiz. % 95.72% 84.92% 125.44% 100.62% 104.65% 96.26% 100.00%
PBT 542,000 319,200 696,600 780,700 511,852 527,870 349,150 7.60%
  YoY % 69.80% -54.18% -10.77% 52.52% -3.03% 51.19% -
  Horiz. % 155.23% 91.42% 199.51% 223.60% 146.60% 151.19% 100.00%
Tax -26,000 -10,200 -2,700 14,700 295 -16,019 -12,455 13.04%
  YoY % -154.90% -277.78% -118.37% 4,883.05% 101.84% -28.62% -
  Horiz. % 208.75% 81.89% 21.68% -118.02% -2.37% 128.62% 100.00%
NP 516,000 309,000 693,900 795,400 512,147 511,851 336,695 7.37%
  YoY % 66.99% -55.47% -12.76% 55.31% 0.06% 52.02% -
  Horiz. % 153.25% 91.77% 206.09% 236.24% 152.11% 152.02% 100.00%
NP to SH 510,500 310,600 676,200 571,000 486,310 486,396 300,425 9.23%
  YoY % 64.36% -54.07% 18.42% 17.41% -0.02% 61.90% -
  Horiz. % 169.93% 103.39% 225.08% 190.06% 161.87% 161.90% 100.00%
Tax Rate 4.80 % 3.20 % 0.39 % -1.88 % -0.06 % 3.03 % 3.57 % 5.06%
  YoY % 50.00% 720.51% 120.74% -3,033.33% -101.98% -15.13% -
  Horiz. % 134.45% 89.64% 10.92% -52.66% -1.68% 84.87% 100.00%
Total Cost 1,761,700 1,711,800 2,291,000 1,599,000 1,978,121 1,778,691 2,042,844 -2.44%
  YoY % 2.92% -25.28% 43.28% -19.17% 11.21% -12.93% -
  Horiz. % 86.24% 83.79% 112.15% 78.27% 96.83% 87.07% 100.00%
Net Worth 34,773,001 33,076,757 37,362,005 32,585,740 29,461,079 24,952,642 21,604,792 8.25%
  YoY % 5.13% -11.47% 14.66% 10.61% 18.07% 15.50% -
  Horiz. % 160.95% 153.10% 172.93% 150.83% 136.36% 115.50% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 312,466 312,466 312,466 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
Div Payout % 61.21 % 100.60 % 46.21 % - % - % - % - % -
  YoY % -39.16% 117.70% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 132.46% 217.70% 100.00% - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 34,773,001 33,076,757 37,362,005 32,585,740 29,461,079 24,952,642 21,604,792 8.25%
  YoY % 5.13% -11.47% 14.66% 10.61% 18.07% 15.50% -
  Horiz. % 160.95% 153.10% 172.93% 150.83% 136.36% 115.50% 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 22.65 % 15.29 % 23.25 % 33.22 % 20.57 % 22.35 % 14.15 % 8.15%
  YoY % 48.14% -34.24% -30.01% 61.50% -7.96% 57.95% -
  Horiz. % 160.07% 108.06% 164.31% 234.77% 145.37% 157.95% 100.00%
ROE 1.47 % 0.94 % 1.81 % 1.75 % 1.65 % 1.95 % 1.39 % 0.94%
  YoY % 56.38% -48.07% 3.43% 6.06% -15.38% 40.29% -
  Horiz. % 105.76% 67.63% 130.22% 125.90% 118.71% 140.29% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 51.03 45.27 66.87 53.64 55.79 51.31 53.31 -0.73%
  YoY % 12.72% -32.30% 24.66% -3.85% 8.73% -3.75% -
  Horiz. % 95.72% 84.92% 125.44% 100.62% 104.65% 96.25% 100.00%
EPS 11.40 7.00 15.10 12.80 10.90 10.90 6.70 9.26%
  YoY % 62.86% -53.64% 17.97% 17.43% 0.00% 62.69% -
  Horiz. % 170.15% 104.48% 225.37% 191.04% 162.69% 162.69% 100.00%
DPS 7.00 7.00 7.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
NAPS 7.7900 7.4100 8.3700 7.3000 6.6000 5.5900 4.8400 8.25%
  YoY % 5.13% -11.47% 14.66% 10.61% 18.07% 15.50% -
  Horiz. % 160.95% 153.10% 172.93% 150.83% 136.36% 115.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,463,800
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 51.03 45.27 66.87 53.64 55.79 51.31 53.31 -0.73%
  YoY % 12.72% -32.30% 24.66% -3.85% 8.73% -3.75% -
  Horiz. % 95.72% 84.92% 125.44% 100.62% 104.65% 96.25% 100.00%
EPS 11.40 7.00 15.10 12.80 10.90 10.90 6.70 9.26%
  YoY % 62.86% -53.64% 17.97% 17.43% 0.00% 62.69% -
  Horiz. % 170.15% 104.48% 225.37% 191.04% 162.69% 162.69% 100.00%
DPS 7.00 7.00 7.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
NAPS 7.7900 7.4100 8.3700 7.3000 6.6000 5.5900 4.8400 8.25%
  YoY % 5.13% -11.47% 14.66% 10.61% 18.07% 15.50% -
  Horiz. % 160.95% 153.10% 172.93% 150.83% 136.36% 115.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 6.6900 7.0500 7.3200 8.9000 8.4900 6.9000 5.3700 -
P/RPS 13.11 15.57 10.95 16.59 15.22 13.45 10.07 4.49%
  YoY % -15.80% 42.19% -34.00% 9.00% 13.16% 33.57% -
  Horiz. % 130.19% 154.62% 108.74% 164.75% 151.14% 133.57% 100.00%
P/EPS 58.50 101.32 48.32 69.58 77.93 63.32 79.79 -5.04%
  YoY % -42.26% 109.69% -30.55% -10.71% 23.07% -20.64% -
  Horiz. % 73.32% 126.98% 60.56% 87.20% 97.67% 79.36% 100.00%
EY 1.71 0.99 2.07 1.44 1.28 1.58 1.25 5.36%
  YoY % 72.73% -52.17% 43.75% 12.50% -18.99% 26.40% -
  Horiz. % 136.80% 79.20% 165.60% 115.20% 102.40% 126.40% 100.00%
DY 1.05 0.99 0.96 0.00 0.00 0.00 0.00 -
  YoY % 6.06% 3.13% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 109.38% 103.12% 100.00% - - - -
P/NAPS 0.86 0.95 0.87 1.22 1.29 1.23 1.11 -4.16%
  YoY % -9.47% 9.20% -28.69% -5.43% 4.88% 10.81% -
  Horiz. % 77.48% 85.59% 78.38% 109.91% 116.22% 110.81% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 24/05/19 14/05/18 04/05/17 06/05/16 30/04/15 09/05/14 23/05/13 -
Price 6.5200 7.1400 7.4200 8.3400 9.1500 6.4100 4.3900 -
P/RPS 12.78 15.77 11.10 15.55 16.40 12.49 8.24 7.59%
  YoY % -18.96% 42.07% -28.62% -5.18% 31.31% 51.58% -
  Horiz. % 155.10% 191.38% 134.71% 188.71% 199.03% 151.58% 100.00%
P/EPS 57.01 102.61 48.98 65.20 83.99 58.83 65.23 -2.22%
  YoY % -44.44% 109.49% -24.88% -22.37% 42.77% -9.81% -
  Horiz. % 87.40% 157.30% 75.09% 99.95% 128.76% 90.19% 100.00%
EY 1.75 0.97 2.04 1.53 1.19 1.70 1.53 2.26%
  YoY % 80.41% -52.45% 33.33% 28.57% -30.00% 11.11% -
  Horiz. % 114.38% 63.40% 133.33% 100.00% 77.78% 111.11% 100.00%
DY 1.07 0.98 0.94 0.00 0.00 0.00 0.00 -
  YoY % 9.18% 4.26% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 113.83% 104.26% 100.00% - - - -
P/NAPS 0.84 0.96 0.89 1.14 1.39 1.15 0.91 -1.32%
  YoY % -12.50% 7.87% -21.93% -17.99% 20.87% 26.37% -
  Horiz. % 92.31% 105.49% 97.80% 125.27% 152.75% 126.37% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

473  380  544 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.405+0.025 
 SAUDEE 0.105-0.015 
 PERMAJU 0.090.00 
 KANGER 0.06-0.005 
 SYSTECH 0.3050.00 
 YLI 0.46+0.04 
 EMICO 0.31+0.005 
 GREENYB 0.33-0.05 
 SERBADK-WA 0.095+0.005 
 PAOS-WA 0.135+0.035 
PARTNERS & BROKERS