[MISC] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[MISC] MISC BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 16.24%
YoY- -61.25%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 2,359,058 2,209,103 2,878,779 2,202,529 2,590,683 2,924,355 3,045,585 -15.67%
PBT 437,878 139,398 -1,651,890 429,416 379,597 -222,657 1,579,288 -57.51%
Tax -21,599 -573,494 -44,083 -229,401 -189,711 12,630 -10,094 66.13%
NP 416,279 -434,096 -1,695,973 200,015 189,886 -210,027 1,569,194 -58.74%
-
NP to SH 380,079 -469,827 -1,743,525 143,128 123,130 -307,879 1,343,510 -56.93%
-
Tax Rate 4.93% 411.41% - 53.42% 49.98% - 0.64% -
Total Cost 1,942,779 2,643,199 4,574,752 2,002,514 2,400,797 3,134,382 1,476,391 20.10%
-
Net Worth 22,229,724 21,113,774 22,295,716 23,787,675 23,363,376 23,068,614 23,924,297 -4.78%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - 446,201 669,523 -
Div Payout % - - - - - 0.00% 49.83% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 22,229,724 21,113,774 22,295,716 23,787,675 23,363,376 23,068,614 23,924,297 -4.78%
NOSH 4,463,800 4,463,800 4,459,143 4,405,124 4,484,333 4,462,014 4,463,488 0.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 17.65% -19.65% -58.91% 9.08% 7.33% -7.18% 51.52% -
ROE 1.71% -2.23% -7.82% 0.60% 0.53% -1.33% 5.62% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 52.85 49.49 64.56 50.00 57.77 65.54 68.23 -15.67%
EPS 8.50 -10.60 -39.10 3.20 2.70 -6.90 30.10 -56.99%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 15.00 -
NAPS 4.98 4.73 5.00 5.40 5.21 5.17 5.36 -4.78%
Adjusted Per Share Value based on latest NOSH - 4,405,124
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 52.85 49.49 64.49 49.34 58.04 65.51 68.23 -15.67%
EPS 8.50 -10.60 -39.06 3.21 2.76 -6.90 30.10 -56.99%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 15.00 -
NAPS 4.98 4.73 4.9948 5.329 5.234 5.1679 5.3596 -4.78%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 4.61 5.38 5.47 5.87 7.35 7.87 8.36 -
P/RPS 8.72 10.87 8.47 11.74 12.72 12.01 12.25 -20.29%
P/EPS 54.14 -51.12 -13.99 180.66 267.68 -114.06 27.77 56.12%
EY 1.85 -1.96 -7.15 0.55 0.37 -0.88 3.60 -35.86%
DY 0.00 0.00 0.00 0.00 0.00 1.27 1.79 -
P/NAPS 0.93 1.14 1.09 1.09 1.41 1.52 1.56 -29.18%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 16/05/12 22/02/12 24/11/11 18/08/11 11/05/11 24/02/11 -
Price 4.49 3.94 5.80 6.13 7.30 7.31 7.45 -
P/RPS 8.50 7.96 8.98 12.26 12.64 11.15 10.92 -15.39%
P/EPS 52.73 -37.43 -14.83 188.67 265.86 -105.94 24.75 65.64%
EY 1.90 -2.67 -6.74 0.53 0.38 -0.94 4.04 -39.55%
DY 0.00 0.00 0.00 0.00 0.00 1.37 2.01 -
P/NAPS 0.90 0.83 1.16 1.14 1.40 1.41 1.39 -25.17%

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