[MISC] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[MISC] MISC BHD
Announcement Date
22-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 34.82%
YoY- -33.81%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 6,587,200 4,439,400 2,277,700 8,780,300 6,391,800 4,162,600 2,020,800 119.68%
PBT 1,248,600 961,100 542,000 1,344,100 988,800 637,700 319,200 148.05%
Tax -59,800 -43,200 -26,000 -59,800 -31,400 -19,500 -10,200 224.78%
NP 1,188,800 917,900 516,000 1,284,300 957,400 618,200 309,000 145.32%
-
NP to SH 1,176,400 910,300 510,500 1,311,500 972,800 631,800 310,600 142.78%
-
Tax Rate 4.79% 4.49% 4.80% 4.45% 3.18% 3.06% 3.20% -
Total Cost 5,398,400 3,521,500 1,761,700 7,496,000 5,434,400 3,544,400 1,711,800 114.90%
-
Net Worth 35,487,209 35,308,657 34,773,001 35,353,296 35,397,933 34,594,450 33,076,757 4.79%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 937,398 624,932 312,466 1,339,140 937,398 624,932 312,466 107.86%
Div Payout % 79.68% 68.65% 61.21% 102.11% 96.36% 98.91% 100.60% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 35,487,209 35,308,657 34,773,001 35,353,296 35,397,933 34,594,450 33,076,757 4.79%
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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 18.05% 20.68% 22.65% 14.63% 14.98% 14.85% 15.29% -
ROE 3.31% 2.58% 1.47% 3.71% 2.75% 1.83% 0.94% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 147.57 99.45 51.03 196.70 143.19 93.25 45.27 119.69%
EPS 26.40 20.40 11.40 29.40 21.80 14.20 7.00 142.09%
DPS 21.00 14.00 7.00 30.00 21.00 14.00 7.00 107.86%
NAPS 7.95 7.91 7.79 7.92 7.93 7.75 7.41 4.79%
Adjusted Per Share Value based on latest NOSH - 4,463,800
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 147.57 99.45 51.03 196.70 143.19 93.25 45.27 119.69%
EPS 26.40 20.40 11.40 29.40 21.80 14.20 7.00 142.09%
DPS 21.00 14.00 7.00 30.00 21.00 14.00 7.00 107.86%
NAPS 7.95 7.91 7.79 7.92 7.93 7.75 7.41 4.79%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 7.80 7.15 6.69 6.70 6.06 5.92 7.05 -
P/RPS 5.29 7.19 13.11 3.41 4.23 6.35 15.57 -51.27%
P/EPS 29.60 35.06 58.50 22.80 27.81 41.83 101.32 -55.93%
EY 3.38 2.85 1.71 4.39 3.60 2.39 0.99 126.56%
DY 2.69 1.96 1.05 4.48 3.47 2.36 0.99 94.60%
P/NAPS 0.98 0.90 0.86 0.85 0.76 0.76 0.95 2.09%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 13/11/19 14/08/19 24/05/19 22/02/19 19/11/18 07/08/18 14/05/18 -
Price 8.30 7.21 6.52 6.92 6.60 6.46 7.14 -
P/RPS 5.62 7.25 12.78 3.52 4.61 6.93 15.77 -49.70%
P/EPS 31.49 35.36 57.01 23.55 30.28 45.64 102.61 -54.46%
EY 3.18 2.83 1.75 4.25 3.30 2.19 0.97 120.52%
DY 2.53 1.94 1.07 4.34 3.18 2.17 0.98 88.08%
P/NAPS 1.04 0.91 0.84 0.87 0.83 0.83 0.96 5.47%

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