[MSC] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Annualized Quarter Result
Revenue	1,788,233	1,750,630	1,804,812	1,862,530	1,710,585	1,593,892	1,187,136	31.37%
YoY %	2.15%	-3.00%	-3.10%	8.88%	7.32%	34.26%	-	-
Horiz. %	150.63%	147.47%	152.03%	156.89%	144.09%	134.26%	100.00%	-
PBT	98,884	118,008	132,436	127,372	125,110	114,170	74,844	20.38%
YoY %	-16.21%	-10.89%	3.98%	1.81%	9.58%	52.54%	-	-
Horiz. %	132.12%	157.67%	176.95%	170.18%	167.16%	152.54%	100.00%	-
Tax	-27,568	-34,934	-39,716	-66,327	-69,589	-58,864	-31,416	-8.33%
YoY %	21.09%	12.04%	40.12%	4.69%	-18.22%	-87.37%	-	-
Horiz. %	87.75%	111.20%	126.42%	211.12%	221.51%	187.37%	100.00%	-
NP	71,316	83,074	92,720	61,045	55,521	55,306	43,428	39.14%
YoY %	-14.15%	-10.40%	51.89%	9.95%	0.39%	27.35%	-	-
Horiz. %	164.22%	191.29%	213.50%	140.57%	127.85%	127.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	59,317	66,390	92,720	61,045	55,521	55,306	43,428	23.08%
YoY %	-10.65%	-28.40%	51.89%	9.95%	0.39%	27.35%	-	-
Horiz. %	136.59%	152.87%	213.50%	140.57%	127.85%	127.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.88%	29.60%	29.99%	52.07%	55.62%	51.56%	41.98%	-
YoY %	-5.81%	-1.30%	-42.40%	-6.38%	7.87%	22.82%	-	-
Horiz. %	66.41%	70.51%	71.44%	124.04%	132.49%	122.82%	100.00%	-
Total Cost	1,716,917	1,667,556	1,712,092	1,801,485	1,655,064	1,538,586	1,143,708	31.07%
YoY %	2.96%	-2.60%	-4.96%	8.85%	7.57%	34.53%	-	-
Horiz. %	150.12%	145.80%	149.70%	157.51%	144.71%	134.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	239,319	255,519	240,943	287,283	229,588	224,071	207,406	10.00%
YoY %	-6.34%	6.05%	-16.13%	25.13%	2.46%	8.03%	-	-
Horiz. %	115.39%	123.20%	116.17%	138.51%	110.69%	108.03%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Dividend
Div	28,808	26,975	54,043	15,676	20,908	15,137	30,249	-3.19%
YoY %	6.80%	-50.09%	244.75%	-25.02%	38.13%	-49.96%	-	-
Horiz. %	95.24%	89.18%	178.66%	51.82%	69.12%	50.04%	100.00%	-
Div Payout %	48.57%	40.63%	58.29%	25.68%	37.66%	27.37%	69.66%	-
YoY %	19.54%	-30.30%	126.99%	-31.81%	37.60%	-60.71%	-	-
Horiz. %	69.72%	58.33%	83.68%	36.86%	54.06%	39.29%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Equity
Net Worth	239,319	255,519	240,943	287,283	229,588	224,071	207,406	10.00%
YoY %	-6.34%	6.05%	-16.13%	25.13%	2.46%	8.03%	-	-
Horiz. %	115.39%	123.20%	116.17%	138.51%	110.69%	108.03%	100.00%	-
NOSH	75,021	74,932	75,060	75,008	75,028	74,940	74,875	0.12%
YoY %	0.12%	-0.17%	0.07%	-0.03%	0.12%	0.09%	-	-
Horiz. %	100.19%	100.08%	100.25%	100.18%	100.20%	100.09%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Ratio Analysis
NP Margin	3.99%	4.75%	5.14%	3.28%	3.25%	3.47%	3.66%	-
YoY %	-16.00%	-7.59%	56.71%	0.92%	-6.34%	-5.19%	-	-
Horiz. %	109.02%	129.78%	140.44%	89.62%	88.80%	94.81%	100.00%	-
ROE	24.79%	25.98%	38.48%	21.25%	24.18%	24.68%	20.94%	-
YoY %	-4.58%	-32.48%	81.08%	-12.12%	-2.03%	17.86%	-	-
Horiz. %	118.39%	124.07%	183.76%	101.48%	115.47%	117.86%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Per Share
RPS	2,383.61	2,336.28	2,404.48	2,483.08	2,279.90	2,126.88	1,585.47	31.20%
YoY %	2.03%	-2.84%	-3.17%	8.91%	7.19%	34.15%	-	-
Horiz. %	150.34%	147.36%	151.66%	156.61%	143.80%	134.15%	100.00%	-
EPS	79.07	88.60	99.60	81.40	74.00	73.80	58.00	22.92%
YoY %	-10.76%	-11.04%	22.36%	10.00%	0.27%	27.24%	-	-
Horiz. %	136.33%	152.76%	171.72%	140.34%	127.59%	127.24%	100.00%	-
DPS	38.40	36.00	72.00	20.90	27.87	20.20	40.40	-3.32%
YoY %	6.67%	-50.00%	244.50%	-25.01%	37.97%	-50.00%	-	-
Horiz. %	95.05%	89.11%	178.22%	51.73%	68.99%	50.00%	100.00%	-
NAPS	3.19	3.41	3.21	3.83	3.06	2.99	2.77	9.85%
YoY %	-6.45%	6.23%	-16.19%	25.16%	2.34%	7.94%	-	-
Horiz. %	115.16%	123.10%	115.88%	138.27%	110.47%	107.94%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 74,962
RPS	425.77	416.82	429.72	443.46	407.28	379.50	282.65	31.37%
YoY %	2.15%	-3.00%	-3.10%	8.88%	7.32%	34.26%	-	-
Horiz. %	150.64%	147.47%	152.03%	156.89%	144.09%	134.26%	100.00%	-
EPS	14.12	15.81	22.08	14.53	13.22	13.17	10.34	23.06%
YoY %	-10.69%	-28.40%	51.96%	9.91%	0.38%	27.37%	-	-
Horiz. %	136.56%	152.90%	213.54%	140.52%	127.85%	127.37%	100.00%	-
DPS	6.86	6.42	12.87	3.73	4.98	3.60	7.20	-3.17%
YoY %	6.85%	-50.12%	245.04%	-25.10%	38.33%	-50.00%	-	-
Horiz. %	95.28%	89.17%	178.75%	51.81%	69.17%	50.00%	100.00%	-
NAPS	0.5698	0.6084	0.5737	0.684	0.5466	0.5335	0.4938	10.00%
YoY %	-6.34%	6.05%	-16.13%	25.14%	2.46%	8.04%	-	-
Horiz. %	115.39%	123.21%	116.18%	138.52%	110.69%	108.04%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	-
Price	6.00	6.00	6.10	6.00	6.25	6.70	6.35	-
P/RPS	0.25	0.26	0.25	0.24	0.27	0.32	0.40	-26.87%
YoY %	-3.85%	4.00%	4.17%	-11.11%	-15.62%	-20.00%	-	-
Horiz. %	62.50%	65.00%	62.50%	60.00%	67.50%	80.00%	100.00%	-
P/EPS	7.59	6.77	4.94	7.37	8.45	9.08	10.95	-21.66%
YoY %	12.11%	37.04%	-32.97%	-12.78%	-6.94%	-17.08%	-	-
Horiz. %	69.32%	61.83%	45.11%	67.31%	77.17%	82.92%	100.00%	-
EY	13.18	14.77	20.25	13.56	11.84	11.01	9.13	27.70%
YoY %	-10.77%	-27.06%	49.34%	14.53%	7.54%	20.59%	-	-
Horiz. %	144.36%	161.77%	221.80%	148.52%	129.68%	120.59%	100.00%	-
DY	6.40	6.00	11.80	3.48	4.46	3.01	6.36	0.41%
YoY %	6.67%	-49.15%	239.08%	-21.97%	48.17%	-52.67%	-	-
Horiz. %	100.63%	94.34%	185.53%	54.72%	70.13%	47.33%	100.00%	-
P/NAPS	1.88	1.76	1.90	1.57	2.04	2.24	2.29	-12.31%
YoY %	6.82%	-7.37%	21.02%	-23.04%	-8.93%	-2.18%	-	-
Horiz. %	82.10%	76.86%	82.97%	68.56%	89.08%	97.82%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	09/11/05	28/07/05	26/04/05	23/02/05	23/11/04	26/08/04	24/05/04	-
Price	6.00	6.00	6.00	6.30	6.35	6.70	7.05	-
P/RPS	0.25	0.26	0.25	0.25	0.28	0.32	0.44	-31.37%
YoY %	-3.85%	4.00%	0.00%	-10.71%	-12.50%	-27.27%	-	-
Horiz. %	56.82%	59.09%	56.82%	56.82%	63.64%	72.73%	100.00%	-
P/EPS	7.59	6.77	4.86	7.74	8.58	9.08	12.16	-26.94%
YoY %	12.11%	39.30%	-37.21%	-9.79%	-5.51%	-25.33%	-	-
Horiz. %	62.42%	55.67%	39.97%	63.65%	70.56%	74.67%	100.00%	-
EY	13.18	14.77	20.59	12.92	11.65	11.01	8.23	36.84%
YoY %	-10.77%	-28.27%	59.37%	10.90%	5.81%	33.78%	-	-
Horiz. %	160.15%	179.47%	250.18%	156.99%	141.56%	133.78%	100.00%	-
DY	6.40	6.00	12.00	3.32	4.39	3.01	5.73	7.64%
YoY %	6.67%	-50.00%	261.45%	-24.37%	45.85%	-47.47%	-	-
Horiz. %	111.69%	104.71%	209.42%	57.94%	76.61%	52.53%	100.00%	-
P/NAPS	1.88	1.76	1.87	1.64	2.08	2.24	2.55	-18.37%
YoY %	6.82%	-5.88%	14.02%	-21.15%	-7.14%	-12.16%	-	-
Horiz. %	73.73%	69.02%	73.33%	64.31%	81.57%	87.84%	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

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

994

HLIND

HONG LEONG INDUSTRIES BHD

927

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

449

YTLPOWR

YTL POWER INTERNATIONAL BHD

403

JCY

JCY INTERNATIONAL BERHAD

390

GENTING

GENTING BHD

372

UCHITEC

UCHI TECHNOLOGIES BHD

330

GENM

GENTING MALAYSIA BERHAD

305

MAYBANK

MALAYAN BANKING BHD

275

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

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