[MISC] QoQ Cumulative Quarter Result on 30-Jun-2008 [#1]

Stock
[MISC] MISC BHD
Announcement Date
18-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- -78.4%
YoY- -9.17%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 15,783,466 11,784,465 8,105,229 3,649,297 12,947,492 9,416,180 6,096,213 88.44%
PBT 1,556,256 1,369,372 1,057,226 559,373 2,599,427 1,757,536 1,265,397 14.77%
Tax -67,566 -55,900 -23,852 -9,862 -71,033 -36,574 -25,103 93.37%
NP 1,488,690 1,313,472 1,033,374 549,511 2,528,394 1,720,962 1,240,294 12.92%
-
NP to SH 1,366,592 1,222,684 973,055 522,858 2,420,358 1,655,875 1,214,878 8.15%
-
Tax Rate 4.34% 4.08% 2.26% 1.76% 2.73% 2.08% 1.98% -
Total Cost 14,294,776 10,470,993 7,071,855 3,099,786 10,419,098 7,695,218 4,855,919 105.26%
-
Net Worth 21,276,430 20,161,081 20,346,371 19,783,816 18,674,514 18,749,966 19,268,425 6.82%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 1,301,879 557,963 557,944 - 1,302,007 558,034 557,966 75.82%
Div Payout % 95.26% 45.63% 57.34% - 53.79% 33.70% 45.93% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 21,276,430 20,161,081 20,346,371 19,783,816 18,674,514 18,749,966 19,268,425 6.82%
NOSH 3,719,655 3,719,756 3,719,629 3,718,762 3,720,022 3,720,231 3,719,773 -0.00%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 9.43% 11.15% 12.75% 15.06% 19.53% 18.28% 20.35% -
ROE 6.42% 6.06% 4.78% 2.64% 12.96% 8.83% 6.31% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 424.33 316.81 217.90 98.13 348.05 253.11 163.89 88.44%
EPS 35.91 32.87 26.16 14.06 65.07 44.51 32.66 6.52%
DPS 35.00 15.00 15.00 0.00 35.00 15.00 15.00 75.83%
NAPS 5.72 5.42 5.47 5.32 5.02 5.04 5.18 6.82%
Adjusted Per Share Value based on latest NOSH - 3,718,762
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 353.59 264.00 181.58 81.75 290.06 210.95 136.57 88.44%
EPS 30.61 27.39 21.80 11.71 54.22 37.10 27.22 8.13%
DPS 29.17 12.50 12.50 0.00 29.17 12.50 12.50 75.84%
NAPS 4.7664 4.5166 4.5581 4.4321 4.1835 4.2004 4.3166 6.82%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 8.35 8.55 8.65 8.25 9.20 9.75 10.00 -
P/RPS 1.97 2.70 3.97 8.41 2.64 3.85 6.10 -52.89%
P/EPS 22.73 26.01 33.07 58.68 14.14 21.91 30.62 -18.00%
EY 4.40 3.84 3.02 1.70 7.07 4.57 3.27 21.85%
DY 4.19 1.75 1.73 0.00 3.80 1.54 1.50 98.21%
P/NAPS 1.46 1.58 1.58 1.55 1.83 1.93 1.93 -16.96%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 11/05/09 24/02/09 20/11/08 18/08/08 12/05/08 21/02/08 22/11/07 -
Price 8.50 8.55 8.35 8.75 9.50 9.50 9.70 -
P/RPS 2.00 2.70 3.83 8.92 2.73 3.75 5.92 -51.46%
P/EPS 23.14 26.01 31.92 62.23 14.60 21.34 29.70 -15.31%
EY 4.32 3.84 3.13 1.61 6.85 4.69 3.37 17.98%
DY 4.12 1.75 1.80 0.00 3.68 1.58 1.55 91.77%
P/NAPS 1.49 1.58 1.53 1.64 1.89 1.88 1.87 -14.04%

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