[MISC] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[MISC] MISC BHD
Announcement Date
13-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 3.56%
YoY- -23.25%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 6,391,800 4,162,600 2,020,800 10,037,700 7,603,200 5,287,400 2,984,900 66.05%
PBT 988,800 637,700 319,200 2,003,500 1,961,500 1,255,300 696,600 26.27%
Tax -31,400 -19,500 -10,200 -12,900 -18,000 -7,600 -2,700 412.54%
NP 957,400 618,200 309,000 1,990,600 1,943,500 1,247,700 693,900 23.91%
-
NP to SH 972,800 631,800 310,600 1,981,400 1,913,200 1,232,700 676,200 27.40%
-
Tax Rate 3.18% 3.06% 3.20% 0.64% 0.92% 0.61% 0.39% -
Total Cost 5,434,400 3,544,400 1,711,800 8,047,100 5,659,700 4,039,700 2,291,000 77.76%
-
Net Worth 35,397,933 34,594,450 33,076,757 34,817,640 36,424,607 36,603,159 37,362,005 -3.53%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 937,398 624,932 312,466 1,339,140 937,398 624,932 312,466 107.86%
Div Payout % 96.36% 98.91% 100.60% 67.59% 49.00% 50.70% 46.21% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 35,397,933 34,594,450 33,076,757 34,817,640 36,424,607 36,603,159 37,362,005 -3.53%
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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 14.98% 14.85% 15.29% 19.83% 25.56% 23.60% 23.25% -
ROE 2.75% 1.83% 0.94% 5.69% 5.25% 3.37% 1.81% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 143.19 93.25 45.27 224.87 170.33 118.45 66.87 66.05%
EPS 21.80 14.20 7.00 44.40 42.90 27.60 15.10 27.70%
DPS 21.00 14.00 7.00 30.00 21.00 14.00 7.00 107.86%
NAPS 7.93 7.75 7.41 7.80 8.16 8.20 8.37 -3.53%
Adjusted Per Share Value based on latest NOSH - 4,463,800
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 143.19 93.25 45.27 224.87 170.33 118.45 66.87 66.05%
EPS 21.80 14.20 7.00 44.40 42.90 27.60 15.10 27.70%
DPS 21.00 14.00 7.00 30.00 21.00 14.00 7.00 107.86%
NAPS 7.93 7.75 7.41 7.80 8.16 8.20 8.37 -3.53%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 6.06 5.92 7.05 7.42 7.30 7.46 7.32 -
P/RPS 4.23 6.35 15.57 3.30 4.29 6.30 10.95 -46.92%
P/EPS 27.81 41.83 101.32 16.72 17.03 27.01 48.32 -30.78%
EY 3.60 2.39 0.99 5.98 5.87 3.70 2.07 44.56%
DY 3.47 2.36 0.99 4.04 2.88 1.88 0.96 135.34%
P/NAPS 0.76 0.76 0.95 0.95 0.89 0.91 0.87 -8.61%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 19/11/18 07/08/18 14/05/18 13/02/18 03/11/17 09/08/17 04/05/17 -
Price 6.60 6.46 7.14 7.08 7.11 7.33 7.42 -
P/RPS 4.61 6.93 15.77 3.15 4.17 6.19 11.10 -44.30%
P/EPS 30.28 45.64 102.61 15.95 16.59 26.54 48.98 -27.40%
EY 3.30 2.19 0.97 6.27 6.03 3.77 2.04 37.76%
DY 3.18 2.17 0.98 4.24 2.95 1.91 0.94 125.18%
P/NAPS 0.83 0.83 0.96 0.91 0.87 0.89 0.89 -4.54%

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