[MISC] QoQ Cumulative Quarter Result on 30-Sep-2024 [#3]

Stock

[MISC] MISC BHD

Announcement Date

14-Nov-2024

Admission Sponsor

Sponsor

Financial Year

31-Dec-2024

Quarter

30-Sep-2024 [#3]

Profit Trend

QoQ- 26.05%

YoY- 9.59%

Quarter Report

MISC Quarterly Report_Q3 FY2024 (Amended).pdf

Latest QR

Upcoming QR

MISC's Result

MISC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Cumulative Result
Revenue	9,930,900	6,967,700	3,638,300	14,271,700	9,993,400	6,628,300	3,078,700	117.84%
YoY %	42.53%	91.51%	-74.51%	42.81%	50.77%	115.30%	-	-
Horiz. %	322.57%	226.32%	118.18%	463.56%	324.60%	215.30%	100.00%	-
PBT	1,720,800	1,359,400	771,100	2,093,700	1,431,400	966,800	627,600	95.53%
YoY %	26.59%	76.29%	-63.17%	46.27%	48.06%	54.05%	-	-
Horiz. %	274.19%	216.60%	122.86%	333.60%	228.08%	154.05%	100.00%	-
Tax	-51,000	-34,300	-17,300	-134,800	-99,800	-33,900	-16,600	110.90%
YoY %	-48.69%	-98.27%	87.17%	-35.07%	-194.40%	-104.22%	-	-
Horiz. %	307.23%	206.63%	104.22%	812.05%	601.20%	204.22%	100.00%	-
NP	1,669,800	1,325,100	753,800	1,958,900	1,331,600	932,900	611,000	95.11%
YoY %	26.01%	75.79%	-61.52%	47.11%	42.74%	52.68%	-	-
Horiz. %	273.29%	216.87%	123.37%	320.61%	217.94%	152.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,639,700	1,300,800	759,900	2,123,500	1,496,200	1,065,800	612,900	92.37%
YoY %	26.05%	71.18%	-64.21%	41.93%	40.38%	73.89%	-	-
Horiz. %	267.53%	212.24%	123.98%	346.47%	244.12%	173.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.96%	2.52%	2.24%	6.44%	6.97%	3.51%	2.64%	-
YoY %	17.46%	12.50%	-65.22%	-7.60%	98.58%	32.95%	-	-
Horiz. %	112.12%	95.45%	84.85%	243.94%	264.02%	132.95%	100.00%	-
Total Cost	8,261,100	5,642,600	2,884,500	12,312,800	8,661,800	5,695,400	2,467,700	123.29%
YoY %	46.41%	95.62%	-76.57%	42.15%	52.08%	130.80%	-	-
Horiz. %	334.77%	228.66%	116.89%	498.96%	351.01%	230.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	35,385,351	40,754,494	40,754,494	39,280,560	40,084,921	39,951,009	37,362,005	-3.54%
YoY %	-13.17%	0.00%	3.75%	-2.01%	0.34%	6.93%	-	-
Horiz. %	94.71%	109.08%	109.08%	105.14%	107.29%	106.93%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Dividend
Div	1,072,283	714,208	357,104	1,606,932	1,071,312	758,846	312,466	127.00%
YoY %	50.14%	100.00%	-77.78%	50.00%	41.18%	142.86%	-	-
Horiz. %	343.17%	228.57%	114.29%	514.27%	342.86%	242.86%	100.00%	-
Div Payout %	65.40%	54.91%	46.99%	75.67%	71.60%	71.20%	50.98%	-
YoY %	19.10%	16.85%	-37.90%	5.68%	0.56%	39.66%	-	-
Horiz. %	128.29%	107.71%	92.17%	148.43%	140.45%	139.66%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Equity
Net Worth	35,385,351	40,754,494	40,754,494	39,280,560	40,084,921	39,951,009	37,362,005	-3.54%
YoY %	-13.17%	0.00%	3.75%	-2.01%	0.34%	6.93%	-	-
Horiz. %	94.71%	109.08%	109.08%	105.14%	107.29%	106.93%	100.00%	-
NOSH	4,467,847	4,463,800	4,463,800	4,463,800	4,463,800	4,463,800	4,463,800	0.06%
YoY %	0.09%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.09%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Ratio Analysis
NP Margin	16.81%	19.02%	20.72%	13.73%	13.32%	14.07%	19.85%	-
YoY %	-11.62%	-8.20%	50.91%	3.08%	-5.33%	-29.12%	-	-
Horiz. %	84.69%	95.82%	104.38%	69.17%	67.10%	70.88%	100.00%	-
ROE	4.63%	3.19%	1.86%	5.41%	3.73%	2.67%	1.64%	-
YoY %	45.14%	71.51%	-65.62%	45.04%	39.70%	62.80%	-	-
Horiz. %	282.32%	194.51%	113.41%	329.88%	227.44%	162.80%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Per Share
RPS	222.27	156.09	81.51	319.73	223.88	148.49	68.97	117.71%
YoY %	42.40%	91.50%	-74.51%	42.81%	50.77%	115.30%	-	-
Horiz. %	322.27%	226.32%	118.18%	463.58%	324.60%	215.30%	100.00%	-
EPS	36.70	29.10	17.00	47.60	33.50	23.90	13.70	92.53%
YoY %	26.12%	71.18%	-64.29%	42.09%	40.17%	74.45%	-	-
Horiz. %	267.88%	212.41%	124.09%	347.45%	244.53%	174.45%	100.00%	-
DPS	24.00	16.00	8.00	36.00	24.00	17.00	7.00	126.86%
YoY %	50.00%	100.00%	-77.78%	50.00%	41.18%	142.86%	-	-
Horiz. %	342.86%	228.57%	114.29%	514.29%	342.86%	242.86%	100.00%	-
NAPS	7.92	9.13	9.13	8.80	8.98	8.95	8.37	-3.60%
YoY %	-13.25%	0.00%	3.75%	-2.00%	0.34%	6.93%	-	-
Horiz. %	94.62%	109.08%	109.08%	105.14%	107.29%	106.93%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Adjusted Per Share Value based on latest NOSH - 4,459,210
RPS	222.71	156.25	81.59	320.05	224.11	148.64	69.04	117.85%
YoY %	42.53%	91.51%	-74.51%	42.81%	50.77%	115.30%	-	-
Horiz. %	322.58%	226.32%	118.18%	463.57%	324.61%	215.30%	100.00%	-
EPS	36.77	29.17	17.04	47.62	33.55	23.90	13.74	92.40%
YoY %	26.05%	71.19%	-64.22%	41.94%	40.38%	73.94%	-	-
Horiz. %	267.61%	212.30%	124.02%	346.58%	244.18%	173.94%	100.00%	-
DPS	24.05	16.02	8.01	36.04	24.02	17.02	7.01	126.96%
YoY %	50.12%	100.00%	-77.77%	50.04%	41.13%	142.80%	-	-
Horiz. %	343.08%	228.53%	114.27%	514.12%	342.65%	242.80%	100.00%	-
NAPS	7.9353	9.1394	9.1394	8.8089	8.9892	8.9592	8.3786	-3.54%
YoY %	-13.17%	0.00%	3.75%	-2.01%	0.33%	6.93%	-	-
Horiz. %	94.71%	109.08%	109.08%	105.14%	107.29%	106.93%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/24	28/06/24	29/03/24	29/12/23	29/09/23	30/06/23	31/03/23	-
Price	7.80	8.52	7.67	7.29	7.08	7.16	7.22	-
P/RPS	3.51	5.46	9.41	2.28	3.16	4.82	10.47	-51.64%
YoY %	-35.71%	-41.98%	312.72%	-27.85%	-34.44%	-53.96%	-	-
Horiz. %	33.52%	52.15%	89.88%	21.78%	30.18%	46.04%	100.00%	-
P/EPS	21.25	29.24	45.06	15.32	21.12	29.99	52.58	-45.24%
YoY %	-27.33%	-35.11%	194.13%	-27.46%	-29.58%	-42.96%	-	-
Horiz. %	40.41%	55.61%	85.70%	29.14%	40.17%	57.04%	100.00%	-
EY	4.71	3.42	2.22	6.53	4.73	3.33	1.90	82.86%
YoY %	37.72%	54.05%	-66.00%	38.05%	42.04%	75.26%	-	-
Horiz. %	247.89%	180.00%	116.84%	343.68%	248.95%	175.26%	100.00%	-
DY	3.08	1.88	1.04	4.94	3.39	2.37	0.97	115.57%
YoY %	63.83%	80.77%	-78.95%	45.72%	43.04%	144.33%	-	-
Horiz. %	317.53%	193.81%	107.22%	509.28%	349.48%	244.33%	100.00%	-
P/NAPS	0.98	0.93	0.84	0.83	0.79	0.80	0.86	9.07%
YoY %	5.38%	10.71%	1.20%	5.06%	-1.25%	-6.98%	-	-
Horiz. %	113.95%	108.14%	97.67%	96.51%	91.86%	93.02%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Price Multiplier on Announcement Date
Date	14/11/24	23/08/24	30/05/24	27/02/24	22/11/23	24/08/23	24/05/23	-
Price	7.95	8.59	8.28	7.50	7.22	7.08	7.25	-
P/RPS	3.58	5.50	10.16	2.35	3.22	4.77	10.51	-51.13%
YoY %	-34.91%	-45.87%	332.34%	-27.02%	-32.49%	-54.61%	-	-
Horiz. %	34.06%	52.33%	96.67%	22.36%	30.64%	45.39%	100.00%	-
P/EPS	21.66	29.48	48.64	15.77	21.54	29.65	52.80	-44.70%
YoY %	-26.53%	-39.39%	208.43%	-26.79%	-27.35%	-43.84%	-	-
Horiz. %	41.02%	55.83%	92.12%	29.87%	40.80%	56.16%	100.00%	-
EY	4.62	3.39	2.06	6.34	4.64	3.37	1.89	81.16%
YoY %	36.28%	64.56%	-67.51%	36.64%	37.69%	78.31%	-	-
Horiz. %	244.44%	179.37%	108.99%	335.45%	245.50%	178.31%	100.00%	-
DY	3.02	1.86	0.97	4.80	3.32	2.40	0.97	112.77%
YoY %	62.37%	91.75%	-79.79%	44.58%	38.33%	147.42%	-	-
Horiz. %	311.34%	191.75%	100.00%	494.85%	342.27%	247.42%	100.00%	-
P/NAPS	1.00	0.94	0.91	0.85	0.80	0.79	0.87	9.70%
YoY %	6.38%	3.30%	7.06%	6.25%	1.27%	-9.20%	-	-
Horiz. %	114.94%	108.05%	104.60%	97.70%	91.95%	90.80%	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