[MISC] QoQ Cumulative Quarter Result on 31-Mar-2002 [#4]

Stock
[MISC] MISC BHD
Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- 52.5%
YoY- -21.04%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 4,045,222 2,690,531 1,320,686 5,508,434 4,149,273 2,810,195 1,426,390 99.97%
PBT 933,145 589,356 283,667 1,411,049 895,924 652,804 426,539 68.28%
Tax -22,344 -16,997 -8,104 -71,712 -17,643 -12,766 -5,873 143.11%
NP 910,801 572,359 275,563 1,339,337 878,281 640,038 420,666 67.12%
-
NP to SH 910,801 572,359 275,563 1,339,337 878,281 640,038 420,666 67.12%
-
Tax Rate 2.39% 2.88% 2.86% 5.08% 1.97% 1.96% 1.38% -
Total Cost 3,134,421 2,118,172 1,045,123 4,169,097 3,270,992 2,170,157 1,005,724 112.92%
-
Net Worth 8,884,957 8,808,381 8,803,120 8,506,650 7,850,566 7,548,355 8,484,629 3.11%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 278,816 278,746 - 2,790 - 2,790 - -
Div Payout % 30.61% 48.70% - 0.21% - 0.44% - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 8,884,957 8,808,381 8,803,120 8,506,650 7,850,566 7,548,355 8,484,629 3.11%
NOSH 1,858,777 1,858,308 1,861,912 1,860,190 1,860,764 1,860,575 1,855,375 0.12%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 22.52% 21.27% 20.87% 24.31% 21.17% 22.78% 29.49% -
ROE 10.25% 6.50% 3.13% 15.74% 11.19% 8.48% 4.96% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 217.63 144.78 70.93 296.12 222.99 151.04 76.88 99.73%
EPS 49.00 30.80 14.80 72.00 47.20 34.40 22.60 67.28%
DPS 15.00 15.00 0.00 0.15 0.00 0.15 0.00 -
NAPS 4.78 4.74 4.728 4.573 4.219 4.057 4.573 2.98%
Adjusted Per Share Value based on latest NOSH - 1,854,859
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 90.62 60.27 29.59 123.40 92.95 62.96 31.95 99.99%
EPS 20.40 12.82 6.17 30.00 19.68 14.34 9.42 67.15%
DPS 6.25 6.24 0.00 0.06 0.00 0.06 0.00 -
NAPS 1.9904 1.9733 1.9721 1.9057 1.7587 1.691 1.9008 3.10%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 6.85 7.30 7.45 7.05 7.70 6.70 6.95 -
P/RPS 3.15 5.04 10.50 2.38 3.45 4.44 9.04 -50.38%
P/EPS 13.98 23.70 50.34 9.79 16.31 19.48 30.65 -40.66%
EY 7.15 4.22 1.99 10.21 6.13 5.13 3.26 68.56%
DY 2.19 2.05 0.00 0.02 0.00 0.02 0.00 -
P/NAPS 1.43 1.54 1.58 1.54 1.83 1.65 1.52 -3.97%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 21/11/02 21/08/02 29/05/02 27/02/02 28/11/01 22/08/01 -
Price 7.60 7.10 7.65 7.45 7.00 6.85 6.95 -
P/RPS 3.49 4.90 10.79 2.52 3.14 4.54 9.04 -46.88%
P/EPS 15.51 23.05 51.69 10.35 14.83 19.91 30.65 -36.41%
EY 6.45 4.34 1.93 9.66 6.74 5.02 3.26 57.40%
DY 1.97 2.11 0.00 0.02 0.00 0.02 0.00 -
P/NAPS 1.59 1.50 1.62 1.63 1.66 1.69 1.52 3.03%

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