[MISC] QoQ Annualized Quarter Result on 30-Sep-2002 [#2]

Stock
[MISC] MISC BHD
Announcement Date
21-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 3.85%
YoY- 78.85%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 5,914,240 5,432,996 5,393,629 5,381,062 5,282,744 5,508,434 5,532,364 4.56%
PBT 1,848,016 1,310,300 1,244,193 1,178,712 1,134,668 1,411,049 1,194,565 33.86%
Tax -46,492 363 -29,792 -33,994 -32,416 -71,712 -23,524 57.68%
NP 1,801,524 1,310,663 1,214,401 1,144,718 1,102,252 1,339,337 1,171,041 33.36%
-
NP to SH 1,801,524 1,310,663 1,214,401 1,144,718 1,102,252 1,339,337 1,171,041 33.36%
-
Tax Rate 2.52% -0.03% 2.39% 2.88% 2.86% 5.08% 1.97% -
Total Cost 4,112,716 4,122,333 4,179,228 4,236,344 4,180,492 4,169,097 4,361,322 -3.84%
-
Net Worth 9,696,218 9,239,708 8,884,956 8,808,381 8,803,120 8,506,650 7,850,566 15.16%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - 557,728 371,755 557,492 - 2,790 - -
Div Payout % - 42.55% 30.61% 48.70% - 0.21% - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 9,696,218 9,239,708 8,884,956 8,808,381 8,803,120 8,506,650 7,850,566 15.16%
NOSH 1,861,078 1,859,096 1,858,777 1,858,308 1,861,912 1,860,190 1,860,764 0.01%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 30.46% 24.12% 22.52% 21.27% 20.87% 24.31% 21.17% -
ROE 18.58% 14.19% 13.67% 13.00% 12.52% 15.74% 14.92% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 317.79 292.24 290.17 289.57 283.73 296.12 297.32 4.55%
EPS 96.80 70.50 65.33 61.60 59.20 72.00 62.93 33.35%
DPS 0.00 30.00 20.00 30.00 0.00 0.15 0.00 -
NAPS 5.21 4.97 4.78 4.74 4.728 4.573 4.219 15.14%
Adjusted Per Share Value based on latest NOSH - 1,854,975
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 132.49 121.71 120.83 120.55 118.35 123.40 123.94 4.56%
EPS 40.36 29.36 27.21 25.64 24.69 30.00 26.23 33.38%
DPS 0.00 12.49 8.33 12.49 0.00 0.06 0.00 -
NAPS 2.1722 2.0699 1.9904 1.9733 1.9721 1.9057 1.7587 15.16%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 7.65 7.50 6.85 7.30 7.45 7.05 7.70 -
P/RPS 2.41 2.57 2.36 2.52 2.63 2.38 2.59 -4.70%
P/EPS 7.90 10.64 10.48 11.85 12.58 9.79 12.24 -25.37%
EY 12.65 9.40 9.54 8.44 7.95 10.21 8.17 33.94%
DY 0.00 4.00 2.92 4.11 0.00 0.02 0.00 -
P/NAPS 1.47 1.51 1.43 1.54 1.58 1.54 1.83 -13.62%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 27/05/03 27/02/03 21/11/02 21/08/02 29/05/02 27/02/02 -
Price 8.70 7.65 7.60 7.10 7.65 7.45 7.00 -
P/RPS 2.74 2.62 2.62 2.45 2.70 2.52 2.35 10.80%
P/EPS 8.99 10.85 11.63 11.53 12.92 10.35 11.12 -13.25%
EY 11.13 9.22 8.60 8.68 7.74 9.66 8.99 15.34%
DY 0.00 3.92 2.63 4.23 0.00 0.02 0.00 -
P/NAPS 1.67 1.54 1.59 1.50 1.62 1.63 1.66 0.40%

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
Post a Comment