[MISC] QoQ Annualized Quarter Result on 31-Mar-2009 [#4]

Stock
[MISC] MISC BHD
Announcement Date
11-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -16.17%
YoY- -43.54%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 13,956,856 14,841,074 15,573,736 15,783,466 15,712,620 16,210,458 14,597,188 -2.93%
PBT 834,349 868,272 1,093,992 1,556,256 1,825,829 2,114,452 2,237,492 -48.09%
Tax -49,604 -67,918 -8,360 -67,566 -74,533 -47,704 -39,448 16.45%
NP 784,745 800,354 1,085,632 1,488,690 1,751,296 2,066,748 2,198,044 -49.57%
-
NP to SH 647,481 631,022 933,796 1,366,592 1,630,245 1,946,110 2,091,432 -54.13%
-
Tax Rate 5.95% 7.82% 0.76% 4.34% 4.08% 2.26% 1.76% -
Total Cost 13,172,110 14,040,720 14,488,104 14,294,776 13,961,324 14,143,710 12,399,144 4.10%
-
Net Worth 19,350,016 20,017,090 21,040,147 21,276,430 20,161,082 20,346,371 19,783,816 -1.46%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 744,231 1,116,194 - 1,301,879 743,951 1,115,888 - -
Div Payout % 114.94% 176.89% - 95.26% 45.63% 57.34% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 19,350,016 20,017,090 21,040,147 21,276,430 20,161,082 20,346,371 19,783,816 -1.46%
NOSH 3,721,157 3,720,648 3,717,340 3,719,655 3,719,756 3,719,629 3,718,762 0.04%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 5.62% 5.39% 6.97% 9.43% 11.15% 12.75% 15.06% -
ROE 3.35% 3.15% 4.44% 6.42% 8.09% 9.56% 10.57% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 375.07 398.88 418.95 424.33 422.41 435.81 392.53 -2.97%
EPS 17.40 16.96 25.12 35.91 43.83 52.32 56.24 -54.15%
DPS 20.00 30.00 0.00 35.00 20.00 30.00 0.00 -
NAPS 5.20 5.38 5.66 5.72 5.42 5.47 5.32 -1.50%
Adjusted Per Share Value based on latest NOSH - 3,718,977
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 312.67 332.48 348.89 353.59 352.00 363.15 327.01 -2.93%
EPS 14.51 14.14 20.92 30.61 36.52 43.60 46.85 -54.12%
DPS 16.67 25.01 0.00 29.17 16.67 25.00 0.00 -
NAPS 4.3349 4.4843 4.7135 4.7664 4.5166 4.5581 4.4321 -1.46%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 8.41 8.90 8.55 8.35 8.55 8.65 8.25 -
P/RPS 2.24 2.23 2.04 1.97 2.02 1.98 2.10 4.38%
P/EPS 48.33 52.48 34.04 22.73 19.51 16.53 14.67 120.92%
EY 2.07 1.91 2.94 4.40 5.13 6.05 6.82 -54.73%
DY 2.38 3.37 0.00 4.19 2.34 3.47 0.00 -
P/NAPS 1.62 1.65 1.51 1.46 1.58 1.58 1.55 2.98%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 23/11/09 20/08/09 11/05/09 24/02/09 20/11/08 18/08/08 -
Price 7.95 8.80 8.66 8.50 8.55 8.35 8.75 -
P/RPS 2.12 2.21 2.07 2.00 2.02 1.92 2.23 -3.30%
P/EPS 45.69 51.89 34.47 23.14 19.51 15.96 15.56 104.65%
EY 2.19 1.93 2.90 4.32 5.13 6.27 6.43 -51.13%
DY 2.52 3.41 0.00 4.12 2.34 3.59 0.00 -
P/NAPS 1.53 1.64 1.53 1.49 1.58 1.53 1.64 -4.51%

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