[MISC] QoQ Quarter Result on 30-Sep-2002 [#2]

Stock
[MISC] MISC BHD
Announcement Date
21-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 7.71%
YoY- -0.62%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 1,478,560 1,387,774 1,354,691 1,369,845 1,320,686 1,359,161 1,339,078 6.84%
PBT 462,004 377,155 343,789 305,689 283,667 358,266 243,120 53.60%
Tax -11,623 22,707 -5,347 -8,893 -8,104 -54,069 -4,877 78.70%
NP 450,381 399,862 338,442 296,796 275,563 304,197 238,243 53.06%
-
NP to SH 450,381 399,862 338,442 296,796 275,563 304,197 238,243 53.06%
-
Tax Rate 2.52% -6.02% 1.56% 2.91% 2.86% 15.09% 2.01% -
Total Cost 1,028,179 987,912 1,016,249 1,073,049 1,045,123 1,054,964 1,100,835 -4.46%
-
Net Worth 9,696,218 9,243,321 8,888,751 8,792,581 8,803,120 8,482,273 7,852,712 15.13%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - 278,973 - 278,246 - 2,782 - -
Div Payout % - 69.77% - 93.75% - 0.91% - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 9,696,218 9,243,321 8,888,751 8,792,581 8,803,120 8,482,273 7,852,712 15.13%
NOSH 1,861,078 1,859,823 1,859,571 1,854,975 1,861,912 1,854,859 1,861,273 -0.00%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 30.46% 28.81% 24.98% 21.67% 20.87% 22.38% 17.79% -
ROE 4.64% 4.33% 3.81% 3.38% 3.13% 3.59% 3.03% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 79.45 74.62 72.85 73.85 70.93 73.28 71.94 6.86%
EPS 24.20 21.50 18.20 16.00 14.80 16.40 12.80 53.07%
DPS 0.00 15.00 0.00 15.00 0.00 0.15 0.00 -
NAPS 5.21 4.97 4.78 4.74 4.728 4.573 4.219 15.14%
Adjusted Per Share Value based on latest NOSH - 1,854,975
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 33.12 31.09 30.35 30.69 29.59 30.45 30.00 6.83%
EPS 10.09 8.96 7.58 6.65 6.17 6.81 5.34 53.01%
DPS 0.00 6.25 0.00 6.23 0.00 0.06 0.00 -
NAPS 2.1722 2.0707 1.9913 1.9698 1.9721 1.9002 1.7592 15.13%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 7.65 7.50 6.85 7.30 7.45 7.05 7.70 -
P/RPS 9.63 10.05 9.40 9.89 10.50 9.62 10.70 -6.80%
P/EPS 31.61 34.88 37.64 45.63 50.34 42.99 60.16 -34.96%
EY 3.16 2.87 2.66 2.19 1.99 2.33 1.66 53.77%
DY 0.00 2.00 0.00 2.05 0.00 0.02 0.00 -
P/NAPS 1.47 1.51 1.43 1.54 1.58 1.54 1.83 -13.62%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 27/05/03 27/02/03 21/11/02 21/08/02 29/05/02 27/02/02 -
Price 8.70 7.65 7.60 7.10 7.65 7.45 7.00 -
P/RPS 10.95 10.25 10.43 9.61 10.79 10.17 9.73 8.21%
P/EPS 35.95 35.58 41.76 44.38 51.69 45.43 54.69 -24.45%
EY 2.78 2.81 2.39 2.25 1.93 2.20 1.83 32.24%
DY 0.00 1.96 0.00 2.11 0.00 0.02 0.00 -
P/NAPS 1.67 1.54 1.59 1.50 1.62 1.63 1.66 0.40%

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