[MISC] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[MISC] MISC BHD
Announcement Date
03-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 55.2%
YoY- -6.75%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 4,162,600 2,020,800 10,037,700 7,603,200 5,287,400 2,984,900 9,597,200 -42.78%
PBT 637,700 319,200 2,003,500 1,961,500 1,255,300 696,600 2,814,000 -62.93%
Tax -19,500 -10,200 -12,900 -18,000 -7,600 -2,700 -20,700 -3.91%
NP 618,200 309,000 1,990,600 1,943,500 1,247,700 693,900 2,793,300 -63.51%
-
NP to SH 631,800 310,600 1,981,400 1,913,200 1,232,700 676,200 2,581,600 -60.97%
-
Tax Rate 3.06% 3.20% 0.64% 0.92% 0.61% 0.39% 0.74% -
Total Cost 3,544,400 1,711,800 8,047,100 5,659,700 4,039,700 2,291,000 6,803,900 -35.33%
-
Net Worth 34,594,450 33,076,757 34,817,640 36,424,607 36,603,159 37,362,005 38,076,212 -6.20%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 624,932 312,466 1,339,140 937,398 624,932 312,466 1,339,140 -39.91%
Div Payout % 98.91% 100.60% 67.59% 49.00% 50.70% 46.21% 51.87% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 34,594,450 33,076,757 34,817,640 36,424,607 36,603,159 37,362,005 38,076,212 -6.20%
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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 14.85% 15.29% 19.83% 25.56% 23.60% 23.25% 29.11% -
ROE 1.83% 0.94% 5.69% 5.25% 3.37% 1.81% 6.78% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 93.25 45.27 224.87 170.33 118.45 66.87 215.00 -42.78%
EPS 14.20 7.00 44.40 42.90 27.60 15.10 57.80 -60.87%
DPS 14.00 7.00 30.00 21.00 14.00 7.00 30.00 -39.91%
NAPS 7.75 7.41 7.80 8.16 8.20 8.37 8.53 -6.20%
Adjusted Per Share Value based on latest NOSH - 4,463,800
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 93.25 45.27 224.87 170.33 118.45 66.87 215.00 -42.78%
EPS 14.20 7.00 44.40 42.90 27.60 15.10 57.80 -60.87%
DPS 14.00 7.00 30.00 21.00 14.00 7.00 30.00 -39.91%
NAPS 7.75 7.41 7.80 8.16 8.20 8.37 8.53 -6.20%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 5.92 7.05 7.42 7.30 7.46 7.32 7.35 -
P/RPS 6.35 15.57 3.30 4.29 6.30 10.95 3.42 51.23%
P/EPS 41.83 101.32 16.72 17.03 27.01 48.32 12.71 121.73%
EY 2.39 0.99 5.98 5.87 3.70 2.07 7.87 -54.91%
DY 2.36 0.99 4.04 2.88 1.88 0.96 4.08 -30.64%
P/NAPS 0.76 0.95 0.95 0.89 0.91 0.87 0.86 -7.93%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 07/08/18 14/05/18 13/02/18 03/11/17 09/08/17 04/05/17 10/02/17 -
Price 6.46 7.14 7.08 7.11 7.33 7.42 7.60 -
P/RPS 6.93 15.77 3.15 4.17 6.19 11.10 3.53 56.97%
P/EPS 45.64 102.61 15.95 16.59 26.54 48.98 13.14 129.87%
EY 2.19 0.97 6.27 6.03 3.77 2.04 7.61 -56.51%
DY 2.17 0.98 4.24 2.95 1.91 0.94 3.95 -32.99%
P/NAPS 0.83 0.96 0.91 0.87 0.89 0.89 0.89 -4.55%

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