[MISC] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock

[MISC] MISC BHD

Announcement Date

17-Nov-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

30-Sep-2022 [#3]

Profit Trend

QoQ- 119.78%

YoY- -14.0%

Quarter Report

MISC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Annualized Quarter Result
Revenue	13,256,600	12,314,800	13,867,000	12,925,333	12,159,800	11,470,400	10,671,700	15.60%
YoY %	7.65%	-11.19%	7.29%	6.30%	6.01%	7.48%	-	-
Horiz. %	124.22%	115.40%	129.94%	121.12%	113.94%	107.48%	100.00%	-
PBT	1,933,600	2,510,400	1,874,300	1,632,000	772,400	1,546,400	1,774,700	5.90%
YoY %	-22.98%	33.94%	14.85%	111.29%	-50.05%	-12.86%	-	-
Horiz. %	108.95%	141.45%	105.61%	91.96%	43.52%	87.14%	100.00%	-
Tax	-67,800	-66,400	-39,300	-53,466	-49,400	-46,400	-41,100	39.74%
YoY %	-2.11%	-68.96%	26.50%	-8.23%	-6.47%	-12.90%	-	-
Horiz. %	164.96%	161.56%	95.62%	130.09%	120.19%	112.90%	100.00%	-
NP	1,865,800	2,444,000	1,835,000	1,578,533	723,000	1,500,000	1,733,600	5.03%
YoY %	-23.66%	33.19%	16.25%	118.33%	-51.80%	-13.47%	-	-
Horiz. %	107.63%	140.98%	105.85%	91.06%	41.71%	86.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,131,600	2,451,600	1,822,900	1,570,533	714,600	1,505,600	1,831,300	10.68%
YoY %	-13.05%	34.49%	16.07%	119.78%	-52.54%	-17.79%	-	-
Horiz. %	116.40%	133.87%	99.54%	85.76%	39.02%	82.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.51%	2.64%	2.10%	3.28%	6.40%	3.00%	2.32%	-
YoY %	32.95%	25.71%	-35.98%	-48.75%	113.33%	29.31%	-	-
Horiz. %	151.29%	113.79%	90.52%	141.38%	275.86%	129.31%	100.00%	-
Total Cost	11,390,800	9,870,800	12,032,000	11,346,800	11,436,800	9,970,400	8,938,100	17.59%
YoY %	15.40%	-17.96%	6.04%	-0.79%	14.71%	11.55%	-	-
Horiz. %	127.44%	110.44%	134.61%	126.95%	127.96%	111.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	39,951,009	37,362,005	37,451,283	38,968,971	36,201,416	34,773,001	34,148,070	11.06%
YoY %	6.93%	-0.24%	-3.89%	7.64%	4.11%	1.83%	-	-
Horiz. %	116.99%	109.41%	109.67%	114.12%	106.01%	101.83%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Dividend
Div	1,517,692	1,249,864	1,473,054	1,249,864	1,249,864	1,249,864	1,473,054	2.01%
YoY %	21.43%	-15.15%	17.86%	0.00%	0.00%	-15.15%	-	-
Horiz. %	103.03%	84.85%	100.00%	84.85%	84.85%	84.85%	100.00%	-
Div Payout %	71.20%	50.98%	80.81%	79.58%	174.90%	83.01%	80.44%	-
YoY %	39.66%	-36.91%	1.55%	-54.50%	110.70%	3.19%	-	-
Horiz. %	88.51%	63.38%	100.46%	98.93%	217.43%	103.19%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Equity
Net Worth	39,951,009	37,362,005	37,451,283	38,968,971	36,201,416	34,773,001	34,148,070	11.06%
YoY %	6.93%	-0.24%	-3.89%	7.64%	4.11%	1.83%	-	-
Horiz. %	116.99%	109.41%	109.67%	114.12%	106.01%	101.83%	100.00%	-
NOSH	4,463,800	4,463,800	4,463,800	4,463,800	4,463,800	4,463,800	4,463,800	0.00%
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%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Ratio Analysis
NP Margin	14.07%	19.85%	13.23%	12.21%	5.95%	13.08%	16.24%	-
YoY %	-29.12%	50.04%	8.35%	105.21%	-54.51%	-19.46%	-	-
Horiz. %	86.64%	122.23%	81.47%	75.18%	36.64%	80.54%	100.00%	-
ROE	5.34%	6.56%	4.87%	4.03%	1.97%	4.33%	5.36%	-
YoY %	-18.60%	34.70%	20.84%	104.57%	-54.50%	-19.22%	-	-
Horiz. %	99.63%	122.39%	90.86%	75.19%	36.75%	80.78%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Per Share
RPS	296.98	275.88	310.65	289.56	272.41	256.96	239.07	15.60%
YoY %	7.65%	-11.19%	7.28%	6.30%	6.01%	7.48%	-	-
Horiz. %	124.22%	115.40%	129.94%	121.12%	113.95%	107.48%	100.00%	-
EPS	47.80	54.80	40.80	35.20	16.00	33.60	41.00	10.80%
YoY %	-12.77%	34.31%	15.91%	120.00%	-52.38%	-18.05%	-	-
Horiz. %	116.59%	133.66%	99.51%	85.85%	39.02%	81.95%	100.00%	-
DPS	34.00	28.00	33.00	28.00	28.00	28.00	33.00	2.01%
YoY %	21.43%	-15.15%	17.86%	0.00%	0.00%	-15.15%	-	-
Horiz. %	103.03%	84.85%	100.00%	84.85%	84.85%	84.85%	100.00%	-
NAPS	8.95	8.37	8.39	8.73	8.11	7.79	7.65	11.06%
YoY %	6.93%	-0.24%	-3.89%	7.64%	4.11%	1.83%	-	-
Horiz. %	116.99%	109.41%	109.67%	114.12%	106.01%	101.83%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Adjusted Per Share Value based on latest NOSH - 4,463,800
RPS	296.98	275.88	310.65	289.56	272.41	256.96	239.07	15.60%
YoY %	7.65%	-11.19%	7.28%	6.30%	6.01%	7.48%	-	-
Horiz. %	124.22%	115.40%	129.94%	121.12%	113.95%	107.48%	100.00%	-
EPS	47.80	54.80	40.80	35.20	16.00	33.60	41.00	10.80%
YoY %	-12.77%	34.31%	15.91%	120.00%	-52.38%	-18.05%	-	-
Horiz. %	116.59%	133.66%	99.51%	85.85%	39.02%	81.95%	100.00%	-
DPS	34.00	28.00	33.00	28.00	28.00	28.00	33.00	2.01%
YoY %	21.43%	-15.15%	17.86%	0.00%	0.00%	-15.15%	-	-
Horiz. %	103.03%	84.85%	100.00%	84.85%	84.85%	84.85%	100.00%	-
NAPS	8.95	8.37	8.39	8.73	8.11	7.79	7.65	11.06%
YoY %	6.93%	-0.24%	-3.89%	7.64%	4.11%	1.83%	-	-
Horiz. %	116.99%	109.41%	109.67%	114.12%	106.01%	101.83%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	-
Price	7.16	7.22	7.50	6.76	7.10	7.35	7.05	-
P/RPS	2.41	2.62	2.41	2.33	2.61	2.86	2.95	-12.64%
YoY %	-8.02%	8.71%	3.43%	-10.73%	-8.74%	-3.05%	-	-
Horiz. %	81.69%	88.81%	81.69%	78.98%	88.47%	96.95%	100.00%	-
P/EPS	14.99	13.15	18.37	19.21	44.35	21.79	17.18	-8.71%
YoY %	13.99%	-28.42%	-4.37%	-56.69%	103.53%	26.83%	-	-
Horiz. %	87.25%	76.54%	106.93%	111.82%	258.15%	126.83%	100.00%	-
EY	6.67	7.61	5.44	5.20	2.25	4.59	5.82	9.54%
YoY %	-12.35%	39.89%	4.62%	131.11%	-50.98%	-21.13%	-	-
Horiz. %	114.60%	130.76%	93.47%	89.35%	38.66%	78.87%	100.00%	-
DY	4.75	3.88	4.40	4.14	3.94	3.81	4.68	0.99%
YoY %	22.42%	-11.82%	6.28%	5.08%	3.41%	-18.59%	-	-
Horiz. %	101.50%	82.91%	94.02%	88.46%	84.19%	81.41%	100.00%	-
P/NAPS	0.80	0.86	0.89	0.77	0.88	0.94	0.92	-8.91%
YoY %	-6.98%	-3.37%	15.58%	-12.50%	-6.38%	2.17%	-	-
Horiz. %	86.96%	93.48%	96.74%	83.70%	95.65%	102.17%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Price Multiplier on Announcement Date
Date	24/08/23	24/05/23	15/02/23	17/11/22	18/08/22	26/05/22	17/02/22	-
Price	7.08	7.25	7.33	7.20	6.87	7.64	7.00	-
P/RPS	2.38	2.63	2.36	2.49	2.52	2.97	2.93	-12.97%
YoY %	-9.51%	11.44%	-5.22%	-1.19%	-15.15%	1.37%	-	-
Horiz. %	81.23%	89.76%	80.55%	84.98%	86.01%	101.37%	100.00%	-
P/EPS	14.83	13.20	17.95	20.46	42.91	22.65	17.06	-8.93%
YoY %	12.35%	-26.46%	-12.27%	-52.32%	89.45%	32.77%	-	-
Horiz. %	86.93%	77.37%	105.22%	119.93%	251.52%	132.77%	100.00%	-
EY	6.74	7.58	5.57	4.89	2.33	4.41	5.86	9.80%
YoY %	-11.08%	36.09%	13.91%	109.87%	-47.17%	-24.74%	-	-
Horiz. %	115.02%	129.35%	95.05%	83.45%	39.76%	75.26%	100.00%	-
DY	4.80	3.86	4.50	3.89	4.08	3.66	4.71	1.27%
YoY %	24.35%	-14.22%	15.68%	-4.66%	11.48%	-22.29%	-	-
Horiz. %	101.91%	81.95%	95.54%	82.59%	86.62%	77.71%	100.00%	-
P/NAPS	0.79	0.87	0.87	0.82	0.85	0.98	0.92	-9.68%
YoY %	-9.20%	0.00%	6.10%	-3.53%	-13.27%	6.52%	-	-
Horiz. %	85.87%	94.57%	94.57%	89.13%	92.39%	106.52%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 12:30:00

EMA 5

10 Mins

SELL

2024-05-16 11:30:00

TURTLE SYSTEM 20

30 Mins

SELL

2024-05-16 11:30:00

TURTLE SYSTEM 55

30 Mins

SELL

2024-05-16 11:05:00

EMA 5

5 Mins

SELL

2024-05-16 10:35:00

TURTLE SYSTEM 20

5 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 >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

604

HARTA

HARTALEGA HOLDINGS BHD

567

MPI

MALAYSIAN PACIFIC INDUSTRIES

424

PTRANS

PERAK TRANSIT BERHAD

423

HLIND

HONG LEONG INDUSTRIES BHD

419

YTLPOWR

YTL POWER INTERNATIONAL BHD

418

MYEG

MY E.G. SERVICES BHD

359

MBSB

MALAYSIA BUILDING SOCIETY BHD

329

SUPERMX

SUPERMAX CORPORATION BHD

328

Daily Stocks

HSI-CXG

0.24

+0.035

266,638,300

REVENUE

0.245

0.00

255,785,100

TOPGLOV

1.15

-0.11

205,258,700

HSI-HUZ

0.205

-0.04

183,998,000

MQTECH

0.015

-0.005

152,238,000

INIX-OR

0.02

0.00

141,839,900

CAREPLS

0.345

-0.035

84,116,000

SUPERMX

0.99

-0.09

76,091,900

EDUSPEC-OR

0.005

0.00

75,002,700

SINKUNG

0.15

+0.01

59,517,000

More active Stocks

MPI

33.88

+1.36

86,500

F&N

33.28

+0.80

103,300

NESTLE

129.60

+0.60

13,900

UTDPLT

26.20

+0.58

211,700

HEIM

24.70

+0.50

180,600

ALLIANZ

22.10

+0.42

30,100

KSENG

6.34

+0.36

396,200

PANAMY

19.62

+0.36

16,200

PENTA

4.72

+0.27

2,788,600

VSTECS

3.60

+0.25

5,889,200

More gainer Stocks

HARTA

3.44

-0.38

24,427,500

KOSSAN

2.48

-0.26

13,130,600

AJI

16.32

-0.24

94,400

AIRPORT

10.18

-0.22

16,352,800

KOSSAN-C60

0.565

-0.215

315,000

ORIENT

6.97

-0.18

1,220,900

HARTA-C1W

0.365

-0.15

1,044,100

AHEALTH

2.92

-0.15

632,500

PTT

1.79

-0.14

975,900

KUAISHO-C17

0.08

-0.12

58,800

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