[MISC] QoQ Cumulative Quarter Result on 30-Sep-2009 [#2]

Stock

[MISC] MISC BHD

Announcement Date

23-Nov-2009

Admission Sponsor

Sponsor

Financial Year

31-Mar-2010

Quarter

30-Sep-2009 [#2]

Profit Trend

QoQ- 35.15%

YoY- -67.58%

Quarter Report

BMSBQuarterlyReport0909.pdf

Latest QR

Upcoming QR

MISC's Result

MISC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Cumulative Result
Revenue	3,270,512	13,775,074	10,467,642	7,420,537	3,893,434	15,783,466	11,784,465	-57.55%
YoY %	-76.26%	31.60%	41.06%	90.59%	-75.33%	33.93%	-	-
Horiz. %	27.75%	116.89%	88.83%	62.97%	33.04%	133.93%	100.00%	-
PBT	471,342	911,914	625,762	434,136	273,498	1,556,256	1,369,372	-50.98%
YoY %	-48.31%	45.73%	44.14%	58.73%	-82.43%	13.65%	-	-
Horiz. %	34.42%	66.59%	45.70%	31.70%	19.97%	113.65%	100.00%	-
Tax	-10,261	-89,696	-37,203	-33,959	-2,090	-67,566	-55,900	-67.80%
YoY %	88.56%	-141.10%	-9.55%	-1,524.83%	96.91%	-20.87%	-	-
Horiz. %	18.36%	160.46%	66.55%	60.75%	3.74%	120.87%	100.00%	-
NP	461,081	822,218	588,559	400,177	271,408	1,488,690	1,313,472	-50.33%
YoY %	-43.92%	39.70%	47.07%	47.44%	-81.77%	13.34%	-	-
Horiz. %	35.10%	62.60%	44.81%	30.47%	20.66%	113.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	427,980	682,046	485,611	315,511	233,449	1,366,592	1,222,684	-50.42%
YoY %	-37.25%	40.45%	53.91%	35.15%	-82.92%	11.77%	-	-
Horiz. %	35.00%	55.78%	39.72%	25.80%	19.09%	111.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.18%	9.84%	5.95%	7.82%	0.76%	4.34%	4.08%	-
YoY %	-77.85%	65.38%	-23.91%	928.95%	-82.49%	6.37%	-	-
Horiz. %	53.43%	241.18%	145.83%	191.67%	18.63%	106.37%	100.00%	-
Total Cost	2,809,431	12,952,856	9,879,083	7,020,360	3,622,026	14,294,776	10,470,993	-58.50%
YoY %	-78.31%	31.11%	40.72%	93.82%	-74.66%	36.52%	-	-
Horiz. %	26.83%	123.70%	94.35%	67.05%	34.59%	136.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	23,786,583	20,766,313	19,350,015	20,017,090	21,040,147	21,276,430	20,161,081	11.68%
YoY %	14.54%	7.32%	-3.33%	-4.86%	-1.11%	5.53%	-	-
Horiz. %	117.98%	103.00%	95.98%	99.29%	104.36%	105.53%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	-	1,350,968	558,173	558,097	-	1,301,879	557,963	-
YoY %	-	142.03%	0.01%	0.00%	-	133.33%	-	-
Horiz. %	-	242.13%	100.04%	100.02%	-	233.33%	100.00%	-
Div Payout %	-	198.08%	114.94%	176.89%	-	95.26%	45.63%	-
YoY %	-	72.33%	-35.02%	0.00%	-	108.77%	-	-
Horiz. %	-	434.10%	251.90%	387.66%	-	208.77%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	23,786,583	20,766,313	19,350,015	20,017,090	21,040,147	21,276,430	20,161,081	11.68%
YoY %	14.54%	7.32%	-3.33%	-4.86%	-1.11%	5.53%	-	-
Horiz. %	117.98%	103.00%	95.98%	99.29%	104.36%	105.53%	100.00%	-
NOSH	4,462,773	3,859,909	3,721,157	3,720,648	3,717,340	3,719,655	3,719,756	12.94%
YoY %	15.62%	3.73%	0.01%	0.09%	-0.06%	-0.00%	-	-
Horiz. %	119.97%	103.77%	100.04%	100.02%	99.94%	100.00%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	14.10%	5.97%	5.62%	5.39%	6.97%	9.43%	11.15%	-
YoY %	136.18%	6.23%	4.27%	-22.67%	-26.09%	-15.43%	-	-
Horiz. %	126.46%	53.54%	50.40%	48.34%	62.51%	84.57%	100.00%	-
ROE	1.80%	3.28%	2.51%	1.58%	1.11%	6.42%	6.06%	-
YoY %	-45.12%	30.68%	58.86%	42.34%	-82.71%	5.94%	-	-
Horiz. %	29.70%	54.13%	41.42%	26.07%	18.32%	105.94%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	73.28	356.88	281.30	199.44	104.74	424.33	316.81	-62.41%
YoY %	-79.47%	26.87%	41.04%	90.41%	-75.32%	33.94%	-	-
Horiz. %	23.13%	112.65%	88.79%	62.95%	33.06%	133.94%	100.00%	-
EPS	9.59	17.67	13.05	8.48	6.28	35.91	32.87	-56.10%
YoY %	-45.73%	35.40%	53.89%	35.03%	-82.51%	9.25%	-	-
Horiz. %	29.18%	53.76%	39.70%	25.80%	19.11%	109.25%	100.00%	-
DPS	0.00	35.00	15.00	15.00	0.00	35.00	15.00	-
YoY %	0.00%	133.33%	0.00%	0.00%	0.00%	133.33%	-	-
Horiz. %	0.00%	233.33%	100.00%	100.00%	0.00%	233.33%	100.00%	-
NAPS	5.33	5.38	5.20	5.38	5.66	5.72	5.42	-1.11%
YoY %	-0.93%	3.46%	-3.35%	-4.95%	-1.05%	5.54%	-	-
Horiz. %	98.34%	99.26%	95.94%	99.26%	104.43%	105.54%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 3,713,212
RPS	73.27	308.60	234.50	166.24	87.22	353.59	264.00	-57.55%
YoY %	-76.26%	31.60%	41.06%	90.60%	-75.33%	33.94%	-	-
Horiz. %	27.75%	116.89%	88.83%	62.97%	33.04%	133.94%	100.00%	-
EPS	9.59	15.28	10.88	7.07	5.23	30.61	27.39	-50.41%
YoY %	-37.24%	40.44%	53.89%	35.18%	-82.91%	11.76%	-	-
Horiz. %	35.01%	55.79%	39.72%	25.81%	19.09%	111.76%	100.00%	-
DPS	0.00	30.26	12.50	12.50	0.00	29.17	12.50	-
YoY %	0.00%	142.08%	0.00%	0.00%	0.00%	133.36%	-	-
Horiz. %	0.00%	242.08%	100.00%	100.00%	0.00%	233.36%	100.00%	-
NAPS	5.3288	4.6522	4.3349	4.4843	4.7135	4.7664	4.5166	11.68%
YoY %	14.54%	7.32%	-3.33%	-4.86%	-1.11%	5.53%	-	-
Horiz. %	117.98%	103.00%	95.98%	99.28%	104.36%	105.53%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	8.60	8.10	8.41	8.90	8.55	8.35	8.55	-
P/RPS	11.74	2.27	2.99	4.46	8.16	1.97	2.70	167.11%
YoY %	417.18%	-24.08%	-32.96%	-45.34%	314.21%	-27.04%	-	-
Horiz. %	434.81%	84.07%	110.74%	165.19%	302.22%	72.96%	100.00%	-
P/EPS	89.68	45.84	64.44	104.95	136.15	22.73	26.01	128.74%
YoY %	95.64%	-28.86%	-38.60%	-22.92%	498.99%	-12.61%	-	-
Horiz. %	344.79%	176.24%	247.75%	403.50%	523.45%	87.39%	100.00%	-
EY	1.12	2.18	1.55	0.95	0.73	4.40	3.84	-56.11%
YoY %	-48.62%	40.65%	63.16%	30.14%	-83.41%	14.58%	-	-
Horiz. %	29.17%	56.77%	40.36%	24.74%	19.01%	114.58%	100.00%	-
DY	0.00	4.32	1.78	1.69	0.00	4.19	1.75	-
YoY %	0.00%	142.70%	5.33%	0.00%	0.00%	139.43%	-	-
Horiz. %	0.00%	246.86%	101.71%	96.57%	0.00%	239.43%	100.00%	-
P/NAPS	1.61	1.51	1.62	1.65	1.51	1.46	1.58	1.26%
YoY %	6.62%	-6.79%	-1.82%	9.27%	3.42%	-7.59%	-	-
Horiz. %	101.90%	95.57%	102.53%	104.43%	95.57%	92.41%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	19/08/10	06/05/10	24/02/10	23/11/09	20/08/09	11/05/09	24/02/09	-
Price	8.86	8.82	7.95	8.80	8.66	8.50	8.55	-
P/RPS	12.09	2.47	2.83	4.41	8.27	2.00	2.70	172.41%
YoY %	389.47%	-12.72%	-35.83%	-46.67%	313.50%	-25.93%	-	-
Horiz. %	447.78%	91.48%	104.81%	163.33%	306.30%	74.07%	100.00%	-
P/EPS	92.39	49.92	60.92	103.77	137.90	23.14	26.01	133.34%
YoY %	85.08%	-18.06%	-41.29%	-24.75%	495.94%	-11.03%	-	-
Horiz. %	355.21%	191.93%	234.22%	398.96%	530.18%	88.97%	100.00%	-
EY	1.08	2.00	1.64	0.96	0.73	4.32	3.84	-57.17%
YoY %	-46.00%	21.95%	70.83%	31.51%	-83.10%	12.50%	-	-
Horiz. %	28.13%	52.08%	42.71%	25.00%	19.01%	112.50%	100.00%	-
DY	0.00	3.97	1.89	1.70	0.00	4.12	1.75	-
YoY %	0.00%	110.05%	11.18%	0.00%	0.00%	135.43%	-	-
Horiz. %	0.00%	226.86%	108.00%	97.14%	0.00%	235.43%	100.00%	-
P/NAPS	1.66	1.64	1.53	1.64	1.53	1.49	1.58	3.35%
YoY %	1.22%	7.19%	-6.71%	7.19%	2.68%	-5.70%	-	-
Horiz. %	105.06%	103.80%	96.84%	103.80%	96.84%	94.30%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos