[MISC] QoQ Cumulative Quarter Result on 31-Mar-2004 [#4]

Stock
[MISC] MISC BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 46.6%
YoY- 74.69%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 7,815,202 4,875,331 2,318,897 7,606,271 5,315,172 3,309,114 1,478,560 201.90%
PBT 2,550,163 1,524,167 924,584 2,326,404 1,598,244 964,294 462,004 210.71%
Tax 10,061 17,516 -4,392 -36,833 -36,423 -22,855 -11,623 -
NP 2,560,224 1,541,683 920,192 2,289,571 1,561,821 941,439 450,381 216.84%
-
NP to SH 2,560,224 1,541,683 920,192 2,289,571 1,561,821 941,439 450,381 216.84%
-
Tax Rate -0.39% -1.15% 0.48% 1.58% 2.28% 2.37% 2.52% -
Total Cost 5,254,978 3,333,648 1,398,705 5,316,700 3,753,351 2,367,675 1,028,179 195.24%
-
Net Worth 12,145,487 11,474,287 11,302,560 10,378,396 9,631,229 9,265,546 9,696,218 16.12%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 836,978 371,937 - - - - - -
Div Payout % 32.69% 24.13% - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 12,145,487 11,474,287 11,302,560 10,378,396 9,631,229 9,265,546 9,696,218 16.12%
NOSH 1,859,952 1,859,689 1,858,973 1,859,927 1,859,310 1,860,551 1,861,078 -0.04%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 32.76% 31.62% 39.68% 30.10% 29.38% 28.45% 30.46% -
ROE 21.08% 13.44% 8.14% 22.06% 16.22% 10.16% 4.64% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 420.18 262.16 124.74 408.96 285.87 177.86 79.45 202.02%
EPS 137.65 82.90 49.50 123.10 84.00 50.60 24.20 216.97%
DPS 45.00 20.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.53 6.17 6.08 5.58 5.18 4.98 5.21 16.16%
Adjusted Per Share Value based on latest NOSH - 1,861,253
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 175.08 109.22 51.95 170.40 119.07 74.13 33.12 201.92%
EPS 57.36 34.54 20.61 51.29 34.99 21.09 10.09 216.85%
DPS 18.75 8.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7209 2.5705 2.532 2.325 2.1576 2.0757 2.1722 16.12%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 15.30 12.70 11.80 13.70 11.30 9.50 7.65 -
P/RPS 3.64 4.84 9.46 3.35 3.95 5.34 9.63 -47.56%
P/EPS 11.12 15.32 23.84 11.13 13.45 18.77 31.61 -50.00%
EY 9.00 6.53 4.19 8.99 7.43 5.33 3.16 100.29%
DY 2.94 1.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 2.06 1.94 2.46 2.18 1.91 1.47 36.14%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 10/11/04 12/08/04 24/05/04 25/02/04 12/11/03 26/08/03 -
Price 15.90 14.60 12.20 11.80 12.30 10.90 8.70 -
P/RPS 3.78 5.57 9.78 2.89 4.30 6.13 10.95 -50.63%
P/EPS 11.55 17.61 24.65 9.59 14.64 21.54 35.95 -52.92%
EY 8.66 5.68 4.06 10.43 6.83 4.64 2.78 112.56%
DY 2.83 1.37 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 2.37 2.01 2.11 2.37 2.19 1.67 28.26%

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