[MISC] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[MISC] MISC BHD
Announcement Date
04-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 153.23%
YoY- 59.01%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 2,394,400 10,908,386 7,596,324 5,090,740 2,490,268 9,296,254 7,009,463 -51.10%
PBT 780,700 2,566,857 1,803,724 1,284,423 511,852 2,410,348 1,382,951 -31.67%
Tax 14,700 -31,750 -21,006 -5,845 295 -90,311 -54,523 -
NP 795,400 2,535,107 1,782,718 1,278,578 512,147 2,320,037 1,328,428 -28.93%
-
NP to SH 571,000 2,467,780 1,715,060 1,231,496 486,310 2,204,310 1,245,276 -40.50%
-
Tax Rate -1.88% 1.24% 1.16% 0.46% -0.06% 3.75% 3.94% -
Total Cost 1,599,000 8,373,279 5,813,606 3,812,162 1,978,121 6,976,217 5,681,035 -57.01%
-
Net Worth 32,585,740 35,397,933 35,844,312 30,755,581 29,461,079 27,764,835 25,845,401 16.69%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 1,339,140 334,785 334,785 - 446,380 178,552 -
Div Payout % - 54.26% 19.52% 27.19% - 20.25% 14.34% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 32,585,740 35,397,933 35,844,312 30,755,581 29,461,079 27,764,835 25,845,401 16.69%
NOSH 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 33.22% 23.24% 23.47% 25.12% 20.57% 24.96% 18.95% -
ROE 1.75% 6.97% 4.78% 4.00% 1.65% 7.94% 4.82% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 53.64 244.37 170.18 114.04 55.79 208.26 157.03 -51.10%
EPS 12.80 55.30 38.40 27.60 10.90 49.40 27.90 -40.48%
DPS 0.00 30.00 7.50 7.50 0.00 10.00 4.00 -
NAPS 7.30 7.93 8.03 6.89 6.60 6.22 5.79 16.69%
Adjusted Per Share Value based on latest NOSH - 4,463,800
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 53.64 244.37 170.18 114.04 55.79 208.26 157.03 -51.10%
EPS 12.80 55.30 38.40 27.60 10.90 49.40 27.90 -40.48%
DPS 0.00 30.00 7.50 7.50 0.00 10.00 4.00 -
NAPS 7.30 7.93 8.03 6.89 6.60 6.22 5.79 16.69%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 8.90 9.37 8.80 7.72 8.49 7.22 6.75 -
P/RPS 16.59 3.83 5.17 6.77 15.22 3.47 4.30 145.78%
P/EPS 69.58 16.95 22.90 27.98 77.93 14.62 24.20 102.06%
EY 1.44 5.90 4.37 3.57 1.28 6.84 4.13 -50.42%
DY 0.00 3.20 0.85 0.97 0.00 1.39 0.59 -
P/NAPS 1.22 1.18 1.10 1.12 1.29 1.16 1.17 2.82%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 06/05/16 05/02/16 04/11/15 04/08/15 30/04/15 06/02/15 07/11/14 -
Price 8.34 8.48 9.09 8.20 9.15 7.74 7.38 -
P/RPS 15.55 3.47 5.34 7.19 16.40 3.72 4.70 121.87%
P/EPS 65.20 15.34 23.66 29.72 83.99 15.67 26.45 82.37%
EY 1.53 6.52 4.23 3.36 1.19 6.38 3.78 -45.25%
DY 0.00 3.54 0.83 0.91 0.00 1.29 0.54 -
P/NAPS 1.14 1.07 1.13 1.19 1.39 1.24 1.27 -6.94%

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