[MISC] QoQ Quarter Result on 30-Jun-2004 [#1]

Stock
[MISC] MISC BHD
Announcement Date
12-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 26.44%
YoY- 104.31%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 2,835,618 2,929,781 2,556,434 2,318,897 2,291,099 2,006,058 1,830,554 33.84%
PBT 2,188,732 1,025,996 599,583 924,584 728,160 633,950 502,290 166.54%
Tax 14,590 -7,455 21,908 -4,392 -410 -13,568 -11,232 -
NP 2,203,322 1,018,541 621,491 920,192 727,750 620,382 491,058 171.79%
-
NP to SH 2,203,322 1,018,541 621,491 920,192 727,750 620,382 491,058 171.79%
-
Tax Rate -0.67% 0.73% -3.65% 0.48% 0.06% 2.14% 2.24% -
Total Cost 632,296 1,911,240 1,934,943 1,398,705 1,563,349 1,385,676 1,339,496 -39.34%
-
Net Worth 14,210,180 11,160,055 11,480,836 11,302,560 10,385,793 9,621,492 9,263,139 32.97%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - 372,150 - - - - -
Div Payout % - - 59.88% - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 14,210,180 11,160,055 11,480,836 11,302,560 10,385,793 9,621,492 9,263,139 32.97%
NOSH 1,859,971 1,860,009 1,860,751 1,858,973 1,861,253 1,857,431 1,860,068 -0.00%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 77.70% 34.77% 24.31% 39.68% 31.76% 30.93% 26.83% -
ROE 15.51% 9.13% 5.41% 8.14% 7.01% 6.45% 5.30% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 152.45 157.51 137.39 124.74 123.09 108.00 98.41 33.84%
EPS 118.46 27.40 33.40 49.50 39.10 33.40 26.40 171.79%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 0.00 -
NAPS 7.64 6.00 6.17 6.08 5.58 5.18 4.98 32.98%
Adjusted Per Share Value based on latest NOSH - 1,858,973
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 63.52 65.63 57.27 51.95 51.33 44.94 41.01 33.83%
EPS 49.36 22.82 13.92 20.61 16.30 13.90 11.00 171.80%
DPS 0.00 0.00 8.34 0.00 0.00 0.00 0.00 -
NAPS 3.1834 2.5001 2.572 2.532 2.3267 2.1554 2.0752 32.97%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 16.00 15.30 12.70 11.80 13.70 11.30 9.50 -
P/RPS 10.49 9.71 9.24 9.46 11.13 10.46 9.65 5.71%
P/EPS 13.51 27.94 38.02 23.84 35.04 33.83 35.98 -47.92%
EY 7.40 3.58 2.63 4.19 2.85 2.96 2.78 91.95%
DY 0.00 0.00 1.57 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 2.55 2.06 1.94 2.46 2.18 1.91 6.18%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 16/05/05 24/02/05 10/11/04 12/08/04 24/05/04 25/02/04 12/11/03 -
Price 18.60 15.90 14.60 12.20 11.80 12.30 10.90 -
P/RPS 12.20 10.09 10.63 9.78 9.59 11.39 11.08 6.62%
P/EPS 15.70 29.04 43.71 24.65 30.18 36.83 41.29 -47.48%
EY 6.37 3.44 2.29 4.06 3.31 2.72 2.42 90.52%
DY 0.00 0.00 1.37 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 2.65 2.37 2.01 2.11 2.37 2.19 7.17%

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