[MISC] QoQ Quarter Result on 30-Jun-2022 [#2]

Stock
[MISC] MISC BHD
Announcement Date
18-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -105.07%
YoY- -103.54%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 3,078,700 4,173,000 3,614,100 3,212,300 2,867,600 3,085,200 2,691,800 9.37%
PBT 627,600 650,300 837,800 -400 386,600 432,200 402,100 34.59%
Tax -16,600 800 -15,400 -13,100 -11,600 -9,600 -10,800 33.22%
NP 611,000 651,100 822,400 -13,500 375,000 422,600 391,300 34.62%
-
NP to SH 612,900 645,000 820,600 -19,100 376,400 461,700 401,000 32.72%
-
Tax Rate 2.64% -0.12% 1.84% - 3.00% 2.22% 2.69% -
Total Cost 2,467,700 3,521,900 2,791,700 3,225,800 2,492,600 2,662,600 2,300,500 4.79%
-
Net Worth 37,362,005 37,451,283 38,968,971 36,201,416 34,773,001 34,148,070 34,014,155 6.46%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 312,466 535,656 312,466 312,466 312,466 535,656 312,466 0.00%
Div Payout % 50.98% 83.05% 38.08% 0.00% 83.01% 116.02% 77.92% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 37,362,005 37,451,283 38,968,971 36,201,416 34,773,001 34,148,070 34,014,155 6.46%
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
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 19.85% 15.60% 22.76% -0.42% 13.08% 13.70% 14.54% -
ROE 1.64% 1.72% 2.11% -0.05% 1.08% 1.35% 1.18% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 68.97 93.49 80.96 71.96 64.24 69.12 60.30 9.37%
EPS 13.70 14.40 18.40 -0.40 8.40 10.30 9.00 32.36%
DPS 7.00 12.00 7.00 7.00 7.00 12.00 7.00 0.00%
NAPS 8.37 8.39 8.73 8.11 7.79 7.65 7.62 6.46%
Adjusted Per Share Value based on latest NOSH - 4,463,800
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 68.97 93.49 80.96 71.96 64.24 69.12 60.30 9.37%
EPS 13.70 14.40 18.40 -0.40 8.40 10.30 9.00 32.36%
DPS 7.00 12.00 7.00 7.00 7.00 12.00 7.00 0.00%
NAPS 8.37 8.39 8.73 8.11 7.79 7.65 7.62 6.46%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 7.22 7.50 6.76 7.10 7.35 7.05 6.91 -
P/RPS 10.47 8.02 8.35 9.87 11.44 10.20 11.46 -5.85%
P/EPS 52.58 51.90 36.77 -1,659.32 87.17 68.16 76.92 -22.41%
EY 1.90 1.93 2.72 -0.06 1.15 1.47 1.30 28.81%
DY 0.97 1.60 1.04 0.99 0.95 1.70 1.01 -2.66%
P/NAPS 0.86 0.89 0.77 0.88 0.94 0.92 0.91 -3.70%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 24/05/23 15/02/23 17/11/22 18/08/22 26/05/22 17/02/22 02/12/21 -
Price 7.25 7.33 7.20 6.87 7.64 7.00 6.52 -
P/RPS 10.51 7.84 8.89 9.55 11.89 10.13 10.81 -1.86%
P/EPS 52.80 50.73 39.17 -1,605.57 90.60 67.68 72.58 -19.12%
EY 1.89 1.97 2.55 -0.06 1.10 1.48 1.38 23.34%
DY 0.97 1.64 0.97 1.02 0.92 1.71 1.07 -6.33%
P/NAPS 0.87 0.87 0.82 0.85 0.98 0.92 0.86 0.77%

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