[MISC] QoQ Quarter Result on 30-Sep-2009 [#2]

Stock
[MISC] MISC BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -64.85%
YoY- -81.77%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 3,270,512 3,307,432 3,047,105 3,527,103 3,893,434 3,999,001 3,679,236 -7.57%
PBT 471,342 286,152 191,627 160,638 273,498 186,884 312,146 31.71%
Tax -10,261 -52,493 -3,244 -31,869 -2,090 -11,666 -32,048 -53.29%
NP 461,081 233,659 188,383 128,769 271,408 175,218 280,098 39.54%
-
NP to SH 427,980 196,435 170,101 82,062 233,449 143,908 249,629 43.38%
-
Tax Rate 2.18% 18.34% 1.69% 19.84% 0.76% 6.24% 10.27% -
Total Cost 2,809,431 3,073,773 2,858,722 3,398,334 3,622,026 3,823,783 3,399,138 -11.95%
-
Net Worth 23,786,583 20,762,677 19,228,808 19,977,084 21,040,147 18,594,888 20,163,773 11.67%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 771,846 - 556,981 - 743,795 - -
Div Payout % - 392.93% - 678.73% - 516.85% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 23,786,583 20,762,677 19,228,808 19,977,084 21,040,147 18,594,888 20,163,773 11.67%
NOSH 4,462,773 3,859,233 3,697,847 3,713,212 3,717,340 3,718,977 3,720,253 12.93%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 14.10% 7.06% 6.18% 3.65% 6.97% 4.38% 7.61% -
ROE 1.80% 0.95% 0.88% 0.41% 1.11% 0.77% 1.24% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 73.28 85.70 82.40 94.99 104.74 107.53 98.90 -18.16%
EPS 9.59 5.09 4.60 2.21 6.28 3.78 6.71 26.96%
DPS 0.00 20.00 0.00 15.00 0.00 20.00 0.00 -
NAPS 5.33 5.38 5.20 5.38 5.66 5.00 5.42 -1.11%
Adjusted Per Share Value based on latest NOSH - 3,713,212
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 73.27 74.09 68.26 79.02 87.22 89.59 82.42 -7.56%
EPS 9.59 4.40 3.81 1.84 5.23 3.22 5.59 43.44%
DPS 0.00 17.29 0.00 12.48 0.00 16.66 0.00 -
NAPS 5.3288 4.6513 4.3077 4.4754 4.7135 4.1657 4.5172 11.67%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 8.60 8.10 8.41 8.90 8.55 8.35 8.55 -
P/RPS 11.74 9.45 10.21 9.37 8.16 7.77 8.65 22.65%
P/EPS 89.68 159.14 182.83 402.71 136.15 215.79 127.42 -20.92%
EY 1.12 0.63 0.55 0.25 0.73 0.46 0.78 27.36%
DY 0.00 2.47 0.00 1.69 0.00 2.40 0.00 -
P/NAPS 1.61 1.51 1.62 1.65 1.51 1.67 1.58 1.26%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 19/08/10 06/05/10 24/02/10 23/11/09 20/08/09 11/05/09 24/02/09 -
Price 8.86 8.82 7.95 8.80 8.66 8.50 8.55 -
P/RPS 12.09 10.29 9.65 9.26 8.27 7.90 8.65 25.08%
P/EPS 92.39 173.28 172.83 398.19 137.90 219.66 127.42 -19.33%
EY 1.08 0.58 0.58 0.25 0.73 0.46 0.78 24.30%
DY 0.00 2.27 0.00 1.70 0.00 2.35 0.00 -
P/NAPS 1.66 1.64 1.53 1.64 1.53 1.70 1.58 3.35%

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