[MISC] QoQ Quarter Result on 30-Jun-2007 [#1]

Stock
[MISC] MISC BHD
Announcement Date
16-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -18.07%
YoY- 10.22%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 3,531,312 3,319,967 3,174,994 2,921,219 2,864,619 2,827,623 2,787,969 17.04%
PBT 841,891 492,139 665,218 600,179 746,898 963,260 696,655 13.44%
Tax -34,458 -11,471 -10,241 -14,862 -26,663 -4,171 -2,276 510.98%
NP 807,433 480,668 654,977 585,317 720,235 959,089 694,379 10.56%
-
NP to SH 764,484 440,997 639,262 575,616 702,590 944,479 682,734 7.82%
-
Tax Rate 4.09% 2.33% 1.54% 2.48% 3.57% 0.43% 0.33% -
Total Cost 2,723,879 2,839,299 2,520,017 2,335,902 2,144,384 1,868,534 2,093,590 19.15%
-
Net Worth 18,709,499 18,740,513 19,263,391 19,460,062 18,894,427 18,562,229 18,454,281 0.91%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 743,916 - 557,820 - 743,875 - 372,062 58.64%
Div Payout % 97.31% - 87.26% - 105.88% - 54.50% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 18,709,499 18,740,513 19,263,391 19,460,062 18,894,427 18,562,229 18,454,281 0.91%
NOSH 3,719,582 3,718,355 3,718,801 3,720,853 3,719,375 3,719,885 3,720,621 -0.01%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 22.86% 14.48% 20.63% 20.04% 25.14% 33.92% 24.91% -
ROE 4.09% 2.35% 3.32% 2.96% 3.72% 5.09% 3.70% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 94.94 89.29 85.38 78.51 77.02 76.01 74.93 17.07%
EPS 20.55 11.86 17.19 15.47 18.89 25.39 18.35 7.83%
DPS 20.00 0.00 15.00 0.00 20.00 0.00 10.00 58.67%
NAPS 5.03 5.04 5.18 5.23 5.08 4.99 4.96 0.93%
Adjusted Per Share Value based on latest NOSH - 3,720,853
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 79.11 74.38 71.13 65.44 64.17 63.35 62.46 17.04%
EPS 17.13 9.88 14.32 12.90 15.74 21.16 15.29 7.86%
DPS 16.67 0.00 12.50 0.00 16.66 0.00 8.34 58.60%
NAPS 4.1914 4.1983 4.3155 4.3595 4.2328 4.1584 4.1342 0.91%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 9.20 9.75 10.00 9.80 9.15 8.80 8.60 -
P/RPS 9.69 10.92 11.71 12.48 11.88 11.58 11.48 -10.67%
P/EPS 44.76 82.21 58.17 63.35 48.44 34.66 46.87 -3.02%
EY 2.23 1.22 1.72 1.58 2.06 2.89 2.13 3.10%
DY 2.17 0.00 1.50 0.00 2.19 0.00 1.16 51.76%
P/NAPS 1.83 1.93 1.93 1.87 1.80 1.76 1.73 3.81%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 12/05/08 21/02/08 22/11/07 16/08/07 10/05/07 28/02/07 23/11/06 -
Price 9.50 9.50 9.70 9.40 9.70 9.00 9.10 -
P/RPS 10.01 10.64 11.36 11.97 12.59 11.84 12.14 -12.05%
P/EPS 46.22 80.10 56.43 60.76 51.35 35.45 49.59 -4.57%
EY 2.16 1.25 1.77 1.65 1.95 2.82 2.02 4.56%
DY 2.11 0.00 1.55 0.00 2.06 0.00 1.10 54.31%
P/NAPS 1.89 1.88 1.87 1.80 1.91 1.80 1.83 2.17%

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