[MISC] QoQ Cumulative Quarter Result on 31-Dec-2001 [#3]

Stock
[MISC] MISC BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 37.22%
YoY- -15.81%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 2,690,531 1,320,686 5,508,434 4,149,273 2,810,195 1,426,390 5,846,660 -40.36%
PBT 589,356 283,667 1,411,049 895,924 652,804 426,539 1,739,562 -51.36%
Tax -16,997 -8,104 -71,712 -17,643 -12,766 -5,873 -43,421 -46.45%
NP 572,359 275,563 1,339,337 878,281 640,038 420,666 1,696,141 -51.49%
-
NP to SH 572,359 275,563 1,339,337 878,281 640,038 420,666 1,696,141 -51.49%
-
Tax Rate 2.88% 2.86% 5.08% 1.97% 1.96% 1.38% 2.50% -
Total Cost 2,118,172 1,045,123 4,169,097 3,270,992 2,170,157 1,005,724 4,150,519 -36.11%
-
Net Worth 8,808,381 8,803,120 8,506,650 7,850,566 7,548,355 8,484,629 7,410,582 12.19%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 278,746 - 2,790 - 2,790 - 2,977 1956.30%
Div Payout % 48.70% - 0.21% - 0.44% - 0.18% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 8,808,381 8,803,120 8,506,650 7,850,566 7,548,355 8,484,629 7,410,582 12.19%
NOSH 1,858,308 1,861,912 1,860,190 1,860,764 1,860,575 1,855,375 1,861,020 -0.09%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 21.27% 20.87% 24.31% 21.17% 22.78% 29.49% 29.01% -
ROE 6.50% 3.13% 15.74% 11.19% 8.48% 4.96% 22.89% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 144.78 70.93 296.12 222.99 151.04 76.88 314.16 -40.30%
EPS 30.80 14.80 72.00 47.20 34.40 22.60 91.20 -51.47%
DPS 15.00 0.00 0.15 0.00 0.15 0.00 0.16 1958.01%
NAPS 4.74 4.728 4.573 4.219 4.057 4.573 3.982 12.30%
Adjusted Per Share Value based on latest NOSH - 1,861,273
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 60.27 29.59 123.40 92.95 62.96 31.95 130.98 -40.36%
EPS 12.82 6.17 30.00 19.68 14.34 9.42 38.00 -51.50%
DPS 6.24 0.00 0.06 0.00 0.06 0.00 0.07 1890.08%
NAPS 1.9733 1.9721 1.9057 1.7587 1.691 1.9008 1.6602 12.19%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 7.30 7.45 7.05 7.70 6.70 6.95 7.15 -
P/RPS 5.04 10.50 2.38 3.45 4.44 9.04 2.28 69.61%
P/EPS 23.70 50.34 9.79 16.31 19.48 30.65 7.85 108.75%
EY 4.22 1.99 10.21 6.13 5.13 3.26 12.75 -52.11%
DY 2.05 0.00 0.02 0.00 0.02 0.00 0.02 2084.03%
P/NAPS 1.54 1.58 1.54 1.83 1.65 1.52 1.80 -9.86%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 21/11/02 21/08/02 29/05/02 27/02/02 28/11/01 22/08/01 24/05/01 -
Price 7.10 7.65 7.45 7.00 6.85 6.95 7.10 -
P/RPS 4.90 10.79 2.52 3.14 4.54 9.04 2.26 67.43%
P/EPS 23.05 51.69 10.35 14.83 19.91 30.65 7.79 105.96%
EY 4.34 1.93 9.66 6.74 5.02 3.26 12.84 -51.44%
DY 2.11 0.00 0.02 0.00 0.02 0.00 0.02 2126.40%
P/NAPS 1.50 1.62 1.63 1.66 1.69 1.52 1.78 -10.77%

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