[MISC] QoQ Annualized Quarter Result on 30-Jun-2008 [#1]

Stock

[MISC] MISC BHD

Announcement Date

18-Aug-2008

Admission Sponsor

Sponsor

Financial Year

31-Mar-2009

Quarter

30-Jun-2008 [#1]

Profit Trend

QoQ- -13.59%

YoY- -9.17%

Quarter Report

BMSBQuarterlyReport0608.xls

Latest QR

Upcoming QR

MISC's Result

MISC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Annualized Quarter Result
Revenue	15,783,466	15,712,620	16,210,458	14,597,188	12,947,492	12,554,906	12,192,426	18.76%
YoY %	0.45%	-3.07%	11.05%	12.74%	3.13%	2.97%	-	-
Horiz. %	129.45%	128.87%	132.96%	119.72%	106.19%	102.97%	100.00%	-
PBT	1,556,256	1,825,829	2,114,452	2,237,492	2,599,427	2,343,381	2,530,794	-27.66%
YoY %	-14.76%	-13.65%	-5.50%	-13.92%	10.93%	-7.41%	-	-
Horiz. %	61.49%	72.14%	83.55%	88.41%	102.71%	92.59%	100.00%	-
Tax	-67,566	-74,533	-47,704	-39,448	-71,033	-48,765	-50,206	21.87%
YoY %	9.35%	-56.24%	-20.93%	44.47%	-45.66%	2.87%	-	-
Horiz. %	134.58%	148.45%	95.02%	78.57%	141.48%	97.13%	100.00%	-
NP	1,488,690	1,751,296	2,066,748	2,198,044	2,528,394	2,294,616	2,480,588	-28.82%
YoY %	-14.99%	-15.26%	-5.97%	-13.07%	10.19%	-7.50%	-	-
Horiz. %	60.01%	70.60%	83.32%	88.61%	101.93%	92.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,366,592	1,630,245	1,946,110	2,091,432	2,420,358	2,207,833	2,429,756	-31.83%
YoY %	-16.17%	-16.23%	-6.95%	-13.59%	9.63%	-9.13%	-	-
Horiz. %	56.24%	67.10%	80.09%	86.08%	99.61%	90.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.34%	4.08%	2.26%	1.76%	2.73%	2.08%	1.98%	-
YoY %	6.37%	80.53%	28.41%	-35.53%	31.25%	5.05%	-	-
Horiz. %	219.19%	206.06%	114.14%	88.89%	137.88%	105.05%	100.00%	-
Total Cost	14,294,776	13,961,324	14,143,710	12,399,144	10,419,098	10,260,290	9,711,838	29.36%
YoY %	2.39%	-1.29%	14.07%	19.00%	1.55%	5.65%	-	-
Horiz. %	147.19%	143.76%	145.63%	127.67%	107.28%	105.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	21,276,430	20,161,082	20,346,371	19,783,816	18,674,514	18,749,966	19,268,425	6.82%
YoY %	5.53%	-0.91%	2.84%	5.94%	-0.40%	-2.69%	-	-
Horiz. %	110.42%	104.63%	105.59%	102.67%	96.92%	97.31%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	1,301,879	743,951	1,115,888	-	1,302,007	744,046	1,115,932	10.81%
YoY %	75.00%	-33.33%	0.00%	-	74.99%	-33.33%	-	-
Horiz. %	116.66%	66.67%	100.00%	-	116.67%	66.67%	100.00%	-
Div Payout %	95.26%	45.63%	57.34%	-	53.79%	33.70%	45.93%	-
YoY %	108.77%	-20.42%	0.00%	-	59.61%	-26.63%	-	-
Horiz. %	207.40%	99.35%	124.84%	-	117.11%	73.37%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	21,276,430	20,161,082	20,346,371	19,783,816	18,674,514	18,749,966	19,268,425	6.82%
YoY %	5.53%	-0.91%	2.84%	5.94%	-0.40%	-2.69%	-	-
Horiz. %	110.42%	104.63%	105.59%	102.67%	96.92%	97.31%	100.00%	-
NOSH	3,719,655	3,719,756	3,719,629	3,718,762	3,720,022	3,720,231	3,719,773	-0.00%
YoY %	-0.00%	0.00%	0.02%	-0.03%	-0.01%	0.01%	-	-
Horiz. %	100.00%	100.00%	100.00%	99.97%	100.01%	100.01%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	9.43%	11.15%	12.75%	15.06%	19.53%	18.28%	20.35%	-
YoY %	-15.43%	-12.55%	-15.34%	-22.89%	6.84%	-10.17%	-	-
Horiz. %	46.34%	54.79%	62.65%	74.00%	95.97%	89.83%	100.00%	-
ROE	6.42%	8.09%	9.56%	10.57%	12.96%	11.78%	12.61%	-
YoY %	-20.64%	-15.38%	-9.56%	-18.44%	10.02%	-6.58%	-	-
Horiz. %	50.91%	64.16%	75.81%	83.82%	102.78%	93.42%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	424.33	422.41	435.81	392.53	348.05	337.48	327.77	18.76%
YoY %	0.45%	-3.07%	11.03%	12.78%	3.13%	2.96%	-	-
Horiz. %	129.46%	128.87%	132.96%	119.76%	106.19%	102.96%	100.00%	-
EPS	35.91	43.83	52.32	56.24	65.07	59.35	65.32	-32.86%
YoY %	-18.07%	-16.23%	-6.97%	-13.57%	9.64%	-9.14%	-	-
Horiz. %	54.98%	67.10%	80.10%	86.10%	99.62%	90.86%	100.00%	-
DPS	35.00	20.00	30.00	0.00	35.00	20.00	30.00	10.81%
YoY %	75.00%	-33.33%	0.00%	0.00%	75.00%	-33.33%	-	-
Horiz. %	116.67%	66.67%	100.00%	0.00%	116.67%	66.67%	100.00%	-
NAPS	5.72	5.42	5.47	5.32	5.02	5.04	5.18	6.82%
YoY %	5.54%	-0.91%	2.82%	5.98%	-0.40%	-2.70%	-	-
Horiz. %	110.42%	104.63%	105.60%	102.70%	96.91%	97.30%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 3,718,762
RPS	353.59	352.00	363.15	327.01	290.06	281.26	273.14	18.76%
YoY %	0.45%	-3.07%	11.05%	12.74%	3.13%	2.97%	-	-
Horiz. %	129.45%	128.87%	132.95%	119.72%	106.19%	102.97%	100.00%	-
EPS	30.61	36.52	43.60	46.85	54.22	49.46	54.43	-31.84%
YoY %	-16.18%	-16.24%	-6.94%	-13.59%	9.62%	-9.13%	-	-
Horiz. %	56.24%	67.10%	80.10%	86.07%	99.61%	90.87%	100.00%	-
DPS	29.17	16.67	25.00	0.00	29.17	16.67	25.00	10.82%
YoY %	74.99%	-33.32%	0.00%	0.00%	74.99%	-33.32%	-	-
Horiz. %	116.68%	66.68%	100.00%	0.00%	116.68%	66.68%	100.00%	-
NAPS	4.7664	4.5166	4.5581	4.4321	4.1835	4.2004	4.3166	6.82%
YoY %	5.53%	-0.91%	2.84%	5.94%	-0.40%	-2.69%	-	-
Horiz. %	110.42%	104.63%	105.59%	102.68%	96.92%	97.31%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	-
Price	8.35	8.55	8.65	8.25	9.20	9.75	10.00	-
P/RPS	1.97	2.02	1.98	2.10	2.64	2.89	3.05	-25.25%
YoY %	-2.48%	2.02%	-5.71%	-20.45%	-8.65%	-5.25%	-	-
Horiz. %	64.59%	66.23%	64.92%	68.85%	86.56%	94.75%	100.00%	-
P/EPS	22.73	19.51	16.53	14.67	14.14	16.43	15.31	30.11%
YoY %	16.50%	18.03%	12.68%	3.75%	-13.94%	7.32%	-	-
Horiz. %	148.47%	127.43%	107.97%	95.82%	92.36%	107.32%	100.00%	-
EY	4.40	5.13	6.05	6.82	7.07	6.09	6.53	-23.12%
YoY %	-14.23%	-15.21%	-11.29%	-3.54%	16.09%	-6.74%	-	-
Horiz. %	67.38%	78.56%	92.65%	104.44%	108.27%	93.26%	100.00%	-
DY	4.19	2.34	3.47	0.00	3.80	2.05	3.00	24.92%
YoY %	79.06%	-32.56%	0.00%	0.00%	85.37%	-31.67%	-	-
Horiz. %	139.67%	78.00%	115.67%	0.00%	126.67%	68.33%	100.00%	-
P/NAPS	1.46	1.58	1.58	1.55	1.83	1.93	1.93	-16.96%
YoY %	-7.59%	0.00%	1.94%	-15.30%	-5.18%	0.00%	-	-
Horiz. %	75.65%	81.87%	81.87%	80.31%	94.82%	100.00%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	11/05/09	24/02/09	20/11/08	18/08/08	12/05/08	21/02/08	22/11/07	-
Price	8.50	8.55	8.35	8.75	9.50	9.50	9.70	-
P/RPS	2.00	2.02	1.92	2.23	2.73	2.82	2.96	-22.98%
YoY %	-0.99%	5.21%	-13.90%	-18.32%	-3.19%	-4.73%	-	-
Horiz. %	67.57%	68.24%	64.86%	75.34%	92.23%	95.27%	100.00%	-
P/EPS	23.14	19.51	15.96	15.56	14.60	16.01	14.85	34.37%
YoY %	18.61%	22.24%	2.57%	6.58%	-8.81%	7.81%	-	-
Horiz. %	155.82%	131.38%	107.47%	104.78%	98.32%	107.81%	100.00%	-
EY	4.32	5.13	6.27	6.43	6.85	6.25	6.73	-25.56%
YoY %	-15.79%	-18.18%	-2.49%	-6.13%	9.60%	-7.13%	-	-
Horiz. %	64.19%	76.23%	93.16%	95.54%	101.78%	92.87%	100.00%	-
DY	4.12	2.34	3.59	0.00	3.68	2.11	3.09	21.12%
YoY %	76.07%	-34.82%	0.00%	0.00%	74.41%	-31.72%	-	-
Horiz. %	133.33%	75.73%	116.18%	0.00%	119.09%	68.28%	100.00%	-
P/NAPS	1.49	1.58	1.53	1.64	1.89	1.88	1.87	-14.04%
YoY %	-5.70%	3.27%	-6.71%	-13.23%	0.53%	0.53%	-	-
Horiz. %	79.68%	84.49%	81.82%	87.70%	101.07%	100.53%	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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

New IPO: BWYS GROUP BERHAD

MQ Trader

MQ Trading Signals

2024-06-26 14:35:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-06-26 14:30:00

EMA 5

10 Mins

BUY

2024-06-26 14:30:00

EMA 5

5 Mins

BUY

2024-06-26 12:25:00

EMA 5

5 Mins

SELL

2024-06-26 12:20:00

EMA 5

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

633

YTLPOWR

YTL POWER INTERNATIONAL BHD

630

NOTION

NOTION VTEC BHD

620

HLIND

HONG LEONG INDUSTRIES BHD

606

MPI

MALAYSIAN PACIFIC INDUSTRIES

589

DNEX

DAGANG NEXCHANGE BERHAD

536

SNS

SNS NETWORK TECHNOLOGY BERHAD

416

GENTING

GENTING BHD

375

PBBANK

PUBLIC BANK BHD

369

Daily Stocks

HSI-HUZ

0.19

-0.005

302,351,800

INGENIEU

0.065

0.00

223,905,900

HSI-CXV

0.14

-0.005

211,977,800

HSI-HU8

0.075

0.00

210,252,100

HSI-CXF

0.115

-0.005

150,065,100

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

97,669,700

EDUSPEC-OR

0.005

0.00

75,002,700

JCY

0.74

+0.045

65,705,700

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

MPI

38.88

+0.28

83,100

VSTECS

4.26

+0.26

2,003,100

PANAMY

20.26

+0.26

5,100

CHGP

2.51

+0.22

197,100

DLADY

36.24

+0.22

5,400

HLFG

17.38

+0.18

114,700

AJI

15.38

+0.18

110,300

YTLPOWR

4.83

+0.16

15,149,500

NOTION-WD

1.93

+0.15

2,321,500

PIE

6.33

+0.15

95,300

More gainer Stocks

NESTLE

121.40

-1.10

34,700

KLK

20.70

-0.28

533,800

PENTA-C42

0.08

-0.26

200,000

KESM

6.94

-0.24

100,200

SUNCON-C16

0.115

-0.225

47,000

ORIENT

6.97

-0.18

1,220,900

PMETAL-C1G

0.10

-0.15

1,000,000

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

4,031,200

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More