[MSC] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Annualized Quarter Result
Revenue	1,913,143	1,570,813	1,375,176	1,431,484	1,637,704	1,440,254	1,388,102	23.77%
YoY %	21.79%	14.23%	-3.93%	-12.59%	13.71%	3.76%	-	-
Horiz. %	137.82%	113.16%	99.07%	103.13%	117.98%	103.76%	100.00%	-
PBT	120,995	57,557	53,604	40,444	64,680	46,570	48,584	83.42%
YoY %	110.22%	7.37%	32.54%	-37.47%	38.89%	-4.15%	-	-
Horiz. %	249.04%	118.47%	110.33%	83.25%	133.13%	95.85%	100.00%	-
Tax	-42,779	-23,581	-21,100	-15,440	-20,212	-12,705	-14,514	105.16%
YoY %	-81.41%	-11.76%	-36.66%	23.61%	-59.09%	12.46%	-	-
Horiz. %	294.74%	162.47%	145.38%	106.38%	139.26%	87.54%	100.00%	-
NP	78,216	33,976	32,504	25,004	44,468	33,865	34,070	73.76%
YoY %	130.21%	4.53%	30.00%	-43.77%	31.31%	-0.60%	-	-
Horiz. %	229.57%	99.72%	95.40%	73.39%	130.52%	99.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	67,441	29,476	29,294	26,036	41,510	36,085	39,628	42.40%
YoY %	128.80%	0.62%	12.51%	-37.28%	15.03%	-8.94%	-	-
Horiz. %	170.19%	74.38%	73.92%	65.70%	104.75%	91.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.36%	40.97%	39.36%	38.18%	31.25%	27.28%	29.87%	-
YoY %	-13.69%	4.09%	3.09%	22.18%	14.55%	-8.67%	-	-
Horiz. %	118.38%	137.16%	131.77%	127.82%	104.62%	91.33%	100.00%	-
Total Cost	1,834,927	1,536,837	1,342,672	1,406,480	1,593,236	1,406,389	1,354,032	22.39%
YoY %	19.40%	14.46%	-4.54%	-11.72%	13.29%	3.87%	-	-
Horiz. %	135.52%	113.50%	99.16%	103.87%	117.67%	103.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	350,333	312,495	310,215	306,745	302,505	291,631	290,455	13.27%
YoY %	12.11%	0.73%	1.13%	1.40%	3.73%	0.40%	-	-
Horiz. %	120.62%	107.59%	106.80%	105.61%	104.15%	100.40%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	13,053	14,588	13,219	-	16,213	21,591	20,414	-25.71%
YoY %	-10.52%	10.36%	0.00%	-	-24.91%	5.77%	-	-
Horiz. %	63.94%	71.46%	64.75%	-	79.42%	105.77%	100.00%	-
Div Payout %	19.35%	49.49%	45.13%	-	39.06%	59.83%	51.52%	-
YoY %	-60.90%	9.66%	0.00%	-	-34.72%	16.13%	-	-
Horiz. %	37.56%	96.06%	87.60%	-	75.82%	116.13%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	350,333	312,495	310,215	306,745	302,505	291,631	290,455	13.27%
YoY %	12.11%	0.73%	1.13%	1.40%	3.73%	0.40%	-	-
Horiz. %	120.62%	107.59%	106.80%	105.61%	104.15%	100.40%	100.00%	-
NOSH	75,017	74,938	75,112	74,816	75,063	74,969	75,053	-0.03%
YoY %	0.11%	-0.23%	0.40%	-0.33%	0.13%	-0.11%	-	-
Horiz. %	99.95%	99.85%	100.08%	99.68%	100.01%	99.89%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	4.09%	2.16%	2.36%	1.75%	2.72%	2.35%	2.45%	-
YoY %	89.35%	-8.47%	34.86%	-35.66%	15.74%	-4.08%	-	-
Horiz. %	166.94%	88.16%	96.33%	71.43%	111.02%	95.92%	100.00%	-
ROE	19.25%	9.43%	9.44%	8.49%	13.72%	12.37%	13.64%	-
YoY %	104.14%	-0.11%	11.19%	-38.12%	10.91%	-9.31%	-	-
Horiz. %	141.13%	69.13%	69.21%	62.24%	100.59%	90.69%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	2,550.25	2,096.12	1,830.81	1,913.34	2,181.76	1,921.12	1,849.49	23.81%
YoY %	21.67%	14.49%	-4.31%	-12.30%	13.57%	3.87%	-	-
Horiz. %	137.89%	113.34%	98.99%	103.45%	117.97%	103.87%	100.00%	-
EPS	89.90	39.33	39.00	34.80	55.30	48.13	52.80	42.45%
YoY %	128.58%	0.85%	12.07%	-37.07%	14.90%	-8.84%	-	-
Horiz. %	170.27%	74.49%	73.86%	65.91%	104.73%	91.16%	100.00%	-
DPS	17.40	19.47	17.60	0.00	21.60	28.80	27.20	-25.69%
YoY %	-10.63%	10.62%	0.00%	0.00%	-25.00%	5.88%	-	-
Horiz. %	63.97%	71.58%	64.71%	0.00%	79.41%	105.88%	100.00%	-
NAPS	4.67	4.17	4.13	4.10	4.03	3.89	3.87	13.30%
YoY %	11.99%	0.97%	0.73%	1.74%	3.60%	0.52%	-	-
Horiz. %	120.67%	107.75%	106.72%	105.94%	104.13%	100.52%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 74,816
RPS	455.51	374.00	327.42	340.83	389.93	342.92	330.50	23.77%
YoY %	21.79%	14.23%	-3.93%	-12.59%	13.71%	3.76%	-	-
Horiz. %	137.82%	113.16%	99.07%	103.13%	117.98%	103.76%	100.00%	-
EPS	16.06	7.02	6.97	6.20	9.88	8.59	9.44	42.37%
YoY %	128.77%	0.72%	12.42%	-37.25%	15.02%	-9.00%	-	-
Horiz. %	170.13%	74.36%	73.83%	65.68%	104.66%	91.00%	100.00%	-
DPS	3.11	3.47	3.15	0.00	3.86	5.14	4.86	-25.68%
YoY %	-10.37%	10.16%	0.00%	0.00%	-24.90%	5.76%	-	-
Horiz. %	63.99%	71.40%	64.81%	0.00%	79.42%	105.76%	100.00%	-
NAPS	0.8341	0.744	0.7386	0.7303	0.7203	0.6944	0.6916	13.26%
YoY %	12.11%	0.73%	1.14%	1.39%	3.73%	0.40%	-	-
Horiz. %	120.60%	107.58%	106.80%	105.60%	104.15%	100.40%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	8.00	8.30	6.50	6.15	7.45	6.00	6.00	-
P/RPS	0.31	0.40	0.36	0.32	0.34	0.31	0.32	-2.08%
YoY %	-22.50%	11.11%	12.50%	-5.88%	9.68%	-3.12%	-	-
Horiz. %	96.88%	125.00%	112.50%	100.00%	106.25%	96.88%	100.00%	-
P/EPS	8.90	21.10	16.67	17.67	13.47	12.47	11.36	-14.97%
YoY %	-57.82%	26.57%	-5.66%	31.18%	8.02%	9.77%	-	-
Horiz. %	78.35%	185.74%	146.74%	155.55%	118.57%	109.77%	100.00%	-
EY	11.24	4.74	6.00	5.66	7.42	8.02	8.80	17.66%
YoY %	137.13%	-21.00%	6.01%	-23.72%	-7.48%	-8.86%	-	-
Horiz. %	127.73%	53.86%	68.18%	64.32%	84.32%	91.14%	100.00%	-
DY	2.18	2.35	2.71	0.00	2.90	4.80	4.53	-38.50%
YoY %	-7.23%	-13.28%	0.00%	0.00%	-39.58%	5.96%	-	-
Horiz. %	48.12%	51.88%	59.82%	0.00%	64.02%	105.96%	100.00%	-
P/NAPS	1.71	1.99	1.57	1.50	1.85	1.54	1.55	6.74%
YoY %	-14.07%	26.75%	4.67%	-18.92%	20.13%	-0.65%	-	-
Horiz. %	110.32%	128.39%	101.29%	96.77%	119.35%	99.35%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	15/02/08	02/11/07	07/08/07	08/05/07	21/02/07	27/10/06	19/09/06	-
Price	7.30	8.50	8.20	7.45	6.55	6.00	6.00	-
P/RPS	0.29	0.41	0.45	0.39	0.30	0.31	0.32	-6.33%
YoY %	-29.27%	-8.89%	15.38%	30.00%	-3.23%	-3.12%	-	-
Horiz. %	90.62%	128.12%	140.62%	121.88%	93.75%	96.88%	100.00%	-
P/EPS	8.12	21.61	21.03	21.41	11.84	12.47	11.36	-20.00%
YoY %	-62.42%	2.76%	-1.77%	80.83%	-5.05%	9.77%	-	-
Horiz. %	71.48%	190.23%	185.12%	188.47%	104.23%	109.77%	100.00%	-
EY	12.32	4.63	4.76	4.67	8.44	8.02	8.80	25.06%
YoY %	166.09%	-2.73%	1.93%	-44.67%	5.24%	-8.86%	-	-
Horiz. %	140.00%	52.61%	54.09%	53.07%	95.91%	91.14%	100.00%	-
DY	2.38	2.29	2.15	0.00	3.30	4.80	4.53	-34.81%
YoY %	3.93%	6.51%	0.00%	0.00%	-31.25%	5.96%	-	-
Horiz. %	52.54%	50.55%	47.46%	0.00%	72.85%	105.96%	100.00%	-
P/NAPS	1.56	2.04	1.99	1.82	1.63	1.54	1.55	0.42%
YoY %	-23.53%	2.51%	9.34%	11.66%	5.84%	-0.65%	-	-
Horiz. %	100.65%	131.61%	128.39%	117.42%	105.16%	99.35%	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