[MISC] QoQ Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[MISC] MISC BHD
Announcement Date
06-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 5.34%
YoY- -50.09%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 14,101,926 15,253,677 19,623,072 13,775,074 13,956,856 14,841,074 15,573,736 -6.38%
PBT 3,700,380 2,130,316 2,828,052 911,914 834,349 868,272 1,093,992 124.83%
Tax -44,257 -46,586 -61,566 -89,696 -49,604 -67,918 -8,360 202.82%
NP 3,656,122 2,083,730 2,766,486 822,218 784,745 800,354 1,085,632 124.18%
-
NP to SH 3,267,945 1,913,620 2,567,880 682,046 647,481 631,022 933,796 129.98%
-
Tax Rate 1.20% 2.19% 2.18% 9.84% 5.95% 7.82% 0.76% -
Total Cost 10,445,803 13,169,947 16,856,586 12,952,856 13,172,110 14,040,720 14,488,104 -19.54%
-
Net Worth 23,929,215 22,227,578 23,786,583 20,766,313 19,350,016 20,017,090 21,040,147 8.93%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 1,004,491 1,603,592 - 1,350,968 744,231 1,116,194 - -
Div Payout % 30.74% 83.80% - 198.08% 114.94% 176.89% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 23,929,215 22,227,578 23,786,583 20,766,313 19,350,016 20,017,090 21,040,147 8.93%
NOSH 4,464,405 4,454,424 4,462,773 3,859,909 3,721,157 3,720,648 3,717,340 12.94%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 25.93% 13.66% 14.10% 5.97% 5.62% 5.39% 6.97% -
ROE 13.66% 8.61% 10.80% 3.28% 3.35% 3.15% 4.44% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 315.87 342.44 439.71 356.88 375.07 398.88 418.95 -17.11%
EPS 73.20 42.96 57.60 17.67 17.40 16.96 25.12 103.61%
DPS 22.50 36.00 0.00 35.00 20.00 30.00 0.00 -
NAPS 5.36 4.99 5.33 5.38 5.20 5.38 5.66 -3.55%
Adjusted Per Share Value based on latest NOSH - 3,859,233
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 315.92 341.72 439.60 308.60 312.67 332.48 348.89 -6.38%
EPS 73.21 42.87 57.53 15.28 14.51 14.14 20.92 129.97%
DPS 22.50 35.92 0.00 30.26 16.67 25.01 0.00 -
NAPS 5.3607 4.9795 5.3288 4.6522 4.3349 4.4843 4.7135 8.93%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 8.36 8.74 8.60 8.10 8.41 8.90 8.55 -
P/RPS 2.65 2.55 1.96 2.27 2.24 2.23 2.04 18.99%
P/EPS 11.42 20.34 14.95 45.84 48.33 52.48 34.04 -51.62%
EY 8.76 4.92 6.69 2.18 2.07 1.91 2.94 106.65%
DY 2.69 4.12 0.00 4.32 2.38 3.37 0.00 -
P/NAPS 1.56 1.75 1.61 1.51 1.62 1.65 1.51 2.18%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 24/11/10 19/08/10 06/05/10 24/02/10 23/11/09 20/08/09 -
Price 7.45 8.60 8.86 8.82 7.95 8.80 8.66 -
P/RPS 2.36 2.51 2.01 2.47 2.12 2.21 2.07 9.10%
P/EPS 10.18 20.02 15.40 49.92 45.69 51.89 34.47 -55.55%
EY 9.83 5.00 6.49 2.00 2.19 1.93 2.90 125.14%
DY 3.02 4.19 0.00 3.97 2.52 3.41 0.00 -
P/NAPS 1.39 1.72 1.66 1.64 1.53 1.64 1.53 -6.18%

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