Highlights

[MISC] YoY TTM Result on 2021-03-31 [#1]

Stock [MISC]: MISC BHD
Announcement Date 06-May-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2021
Quarter 31-Mar-2021  [#1]
Profit Trend QoQ -     3,689.77%    YoY -     740.50%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 9,428,300 9,198,800 9,037,200 9,073,600 10,187,600 10,812,518 9,495,980 -0.12%
  YoY % 2.49% 1.79% -0.40% -10.93% -5.78% 13.86% -
  Horiz. % 99.29% 96.87% 95.17% 95.55% 107.28% 113.86% 100.00%
PBT 1,427,500 -175,100 1,566,900 1,626,100 2,729,700 2,835,705 2,394,330 -8.25%
  YoY % 915.25% -111.17% -3.64% -40.43% -3.74% 18.43% -
  Horiz. % 59.62% -7.31% 65.44% 67.91% 114.01% 118.43% 100.00%
Tax -50,700 -55,700 -75,600 -20,400 -38,000 -17,345 -73,997 -6.10%
  YoY % 8.98% 26.32% -270.59% 46.32% -119.08% 76.56% -
  Horiz. % 68.52% 75.27% 102.17% 27.57% 51.35% 23.44% 100.00%
NP 1,376,800 -230,800 1,491,300 1,605,700 2,691,700 2,818,360 2,320,333 -8.32%
  YoY % 696.53% -115.48% -7.12% -40.35% -4.49% 21.46% -
  Horiz. % 59.34% -9.95% 64.27% 69.20% 116.00% 121.46% 100.00%
NP to SH 1,543,600 -241,000 1,511,400 1,615,800 2,686,800 2,552,470 2,204,224 -5.76%
  YoY % 740.50% -115.95% -6.46% -39.86% 5.26% 15.80% -
  Horiz. % 70.03% -10.93% 68.57% 73.30% 121.89% 115.80% 100.00%
Tax Rate 3.55 % - % 4.82 % 1.25 % 1.39 % 0.61 % 3.09 % 2.34%
  YoY % 0.00% 0.00% 285.60% -10.07% 127.87% -80.26% -
  Horiz. % 114.89% 0.00% 155.99% 40.45% 44.98% 19.74% 100.00%
Total Cost 8,051,500 9,429,600 7,545,900 7,467,900 7,495,900 7,994,158 7,175,647 1.94%
  YoY % -14.61% 24.96% 1.04% -0.37% -6.23% 11.41% -
  Horiz. % 112.21% 131.41% 105.16% 104.07% 104.46% 111.41% 100.00%
Net Worth 33,433,860 34,415,898 34,773,001 33,076,757 37,362,005 32,585,740 29,461,079 2.13%
  YoY % -2.85% -1.03% 5.13% -11.47% 14.66% 10.61% -
  Horiz. % 113.48% 116.82% 118.03% 112.27% 126.82% 110.61% 100.00%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 1,473,054 1,473,054 1,339,140 1,339,140 1,651,606 1,336,806 446,380 21.99%
  YoY % 0.00% 10.00% 0.00% -18.92% 23.55% 199.48% -
  Horiz. % 330.00% 330.00% 300.00% 300.00% 370.00% 299.48% 100.00%
Div Payout % 95.43 % - % 88.60 % 82.88 % 61.47 % 52.37 % 20.25 % 29.45%
  YoY % 0.00% 0.00% 6.90% 34.83% 17.38% 158.62% -
  Horiz. % 471.26% 0.00% 437.53% 409.28% 303.56% 258.62% 100.00%
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 33,433,860 34,415,898 34,773,001 33,076,757 37,362,005 32,585,740 29,461,079 2.13%
  YoY % -2.85% -1.03% 5.13% -11.47% 14.66% 10.61% -
  Horiz. % 113.48% 116.82% 118.03% 112.27% 126.82% 110.61% 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
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 14.60 % -2.51 % 16.50 % 17.70 % 26.42 % 26.07 % 24.43 % -8.21%
  YoY % 681.67% -115.21% -6.78% -33.01% 1.34% 6.71% -
  Horiz. % 59.76% -10.27% 67.54% 72.45% 108.15% 106.71% 100.00%
ROE 4.62 % -0.70 % 4.35 % 4.89 % 7.19 % 7.83 % 7.48 % -7.71%
  YoY % 760.00% -116.09% -11.04% -31.99% -8.17% 4.68% -
  Horiz. % 61.76% -9.36% 58.16% 65.37% 96.12% 104.68% 100.00%
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 211.22 206.08 202.46 203.27 228.23 242.23 212.73 -0.12%
  YoY % 2.49% 1.79% -0.40% -10.94% -5.78% 13.87% -
  Horiz. % 99.29% 96.87% 95.17% 95.55% 107.29% 113.87% 100.00%
EPS 34.58 -5.40 33.86 36.20 60.19 57.18 49.38 -5.76%
  YoY % 740.37% -115.95% -6.46% -39.86% 5.26% 15.80% -
  Horiz. % 70.03% -10.94% 68.57% 73.31% 121.89% 115.80% 100.00%
DPS 33.00 33.00 30.00 30.00 37.00 30.00 10.00 21.99%
  YoY % 0.00% 10.00% 0.00% -18.92% 23.33% 200.00% -
  Horiz. % 330.00% 330.00% 300.00% 300.00% 370.00% 300.00% 100.00%
NAPS 7.4900 7.7100 7.7900 7.4100 8.3700 7.3000 6.6000 2.13%
  YoY % -2.85% -1.03% 5.13% -11.47% 14.66% 10.61% -
  Horiz. % 113.48% 116.82% 118.03% 112.27% 126.82% 110.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,463,800
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 211.22 206.08 202.46 203.27 228.23 242.23 212.73 -0.12%
  YoY % 2.49% 1.79% -0.40% -10.94% -5.78% 13.87% -
  Horiz. % 99.29% 96.87% 95.17% 95.55% 107.29% 113.87% 100.00%
EPS 34.58 -5.40 33.86 36.20 60.19 57.18 49.38 -5.76%
  YoY % 740.37% -115.95% -6.46% -39.86% 5.26% 15.80% -
  Horiz. % 70.03% -10.94% 68.57% 73.31% 121.89% 115.80% 100.00%
DPS 33.00 33.00 30.00 30.00 37.00 30.00 10.00 21.99%
  YoY % 0.00% 10.00% 0.00% -18.92% 23.33% 200.00% -
  Horiz. % 330.00% 330.00% 300.00% 300.00% 370.00% 300.00% 100.00%
NAPS 7.4900 7.7100 7.7900 7.4100 8.3700 7.3000 6.6000 2.13%
  YoY % -2.85% -1.03% 5.13% -11.47% 14.66% 10.61% -
  Horiz. % 113.48% 116.82% 118.03% 112.27% 126.82% 110.61% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 6.8200 7.4400 6.6900 7.0500 7.3200 8.9000 8.4900 -
P/RPS 3.23 3.61 3.30 3.47 3.21 3.67 3.99 -3.46%
  YoY % -10.53% 9.39% -4.90% 8.10% -12.53% -8.02% -
  Horiz. % 80.95% 90.48% 82.71% 86.97% 80.45% 91.98% 100.00%
P/EPS 19.72 -137.80 19.76 19.48 12.16 15.56 17.19 2.31%
  YoY % 114.31% -797.37% 1.44% 60.20% -21.85% -9.48% -
  Horiz. % 114.72% -801.63% 114.95% 113.32% 70.74% 90.52% 100.00%
EY 5.07 -0.73 5.06 5.13 8.22 6.42 5.82 -2.27%
  YoY % 794.52% -114.43% -1.36% -37.59% 28.04% 10.31% -
  Horiz. % 87.11% -12.54% 86.94% 88.14% 141.24% 110.31% 100.00%
DY 4.84 4.44 4.48 4.26 5.05 3.37 1.18 26.49%
  YoY % 9.01% -0.89% 5.16% -15.64% 49.85% 185.59% -
  Horiz. % 410.17% 376.27% 379.66% 361.02% 427.97% 285.59% 100.00%
P/NAPS 0.91 0.96 0.86 0.95 0.87 1.22 1.29 -5.64%
  YoY % -5.21% 11.63% -9.47% 9.20% -28.69% -5.43% -
  Horiz. % 70.54% 74.42% 66.67% 73.64% 67.44% 94.57% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 06/05/21 08/05/20 24/05/19 14/05/18 04/05/17 06/05/16 30/04/15 -
Price 6.7700 7.9000 6.5200 7.1400 7.4200 8.3400 9.1500 -
P/RPS 3.21 3.83 3.22 3.51 3.25 3.44 4.30 -4.75%
  YoY % -16.19% 18.94% -8.26% 8.00% -5.52% -20.00% -
  Horiz. % 74.65% 89.07% 74.88% 81.63% 75.58% 80.00% 100.00%
P/EPS 19.58 -146.32 19.26 19.72 12.33 14.59 18.53 0.92%
  YoY % 113.38% -859.71% -2.33% 59.94% -15.49% -21.26% -
  Horiz. % 105.67% -789.64% 103.94% 106.42% 66.54% 78.74% 100.00%
EY 5.11 -0.68 5.19 5.07 8.11 6.86 5.40 -0.91%
  YoY % 851.47% -113.10% 2.37% -37.48% 18.22% 27.04% -
  Horiz. % 94.63% -12.59% 96.11% 93.89% 150.19% 127.04% 100.00%
DY 4.87 4.18 4.60 4.20 4.99 3.60 1.09 28.31%
  YoY % 16.51% -9.13% 9.52% -15.83% 38.61% 230.28% -
  Horiz. % 446.79% 383.49% 422.02% 385.32% 457.80% 330.28% 100.00%
P/NAPS 0.90 1.02 0.84 0.96 0.89 1.14 1.39 -6.98%
  YoY % -11.76% 21.43% -12.50% 7.87% -21.93% -17.99% -
  Horiz. % 64.75% 73.38% 60.43% 69.06% 64.03% 82.01% 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