[MISC] QoQ Quarter Result on 30-Sep-2024 [#3]

Stock
[MISC] MISC BHD
Announcement Date
14-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- -37.35%
YoY- -21.26%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 2,963,200 3,329,400 3,638,300 4,278,300 3,365,100 3,549,600 3,078,700 -2.51%
PBT 361,400 588,300 771,100 662,300 464,600 339,200 627,600 -30.71%
Tax -16,700 -17,000 -17,300 -35,000 -65,900 -17,300 -16,600 0.40%
NP 344,700 571,300 753,800 627,300 398,700 321,900 611,000 -31.65%
-
NP to SH 338,900 540,900 759,900 627,300 430,400 452,900 612,900 -32.55%
-
Tax Rate 4.62% 2.89% 2.24% 5.28% 14.18% 5.10% 2.64% -
Total Cost 2,618,500 2,758,100 2,884,500 3,651,000 2,966,400 3,227,700 2,467,700 4.02%
-
Net Worth 35,316,948 40,754,494 40,754,494 39,280,560 40,084,921 39,951,009 37,362,005 -3.67%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 356,736 357,104 357,104 535,644 312,466 446,380 312,466 9.20%
Div Payout % 105.26% 66.02% 46.99% 85.39% 72.60% 98.56% 50.98% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 35,316,948 40,754,494 40,754,494 39,280,560 40,084,921 39,951,009 37,362,005 -3.67%
NOSH 4,459,210 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 -0.06%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 11.63% 17.16% 20.72% 14.66% 11.85% 9.07% 19.85% -
ROE 0.96% 1.33% 1.86% 1.60% 1.07% 1.13% 1.64% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 66.45 74.59 81.51 95.85 75.39 79.52 68.97 -2.44%
EPS 7.60 12.10 17.00 14.10 9.60 10.10 13.70 -32.41%
DPS 8.00 8.00 8.00 12.00 7.00 10.00 7.00 9.28%
NAPS 7.92 9.13 9.13 8.80 8.98 8.95 8.37 -3.60%
Adjusted Per Share Value based on latest NOSH - 4,459,210
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 66.45 74.66 81.59 95.94 75.46 79.60 69.04 -2.51%
EPS 7.60 12.13 17.04 14.07 9.65 10.16 13.74 -32.54%
DPS 8.00 8.01 8.01 12.01 7.01 10.01 7.01 9.18%
NAPS 7.92 9.1394 9.1394 8.8089 8.9892 8.9592 8.3786 -3.67%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 7.80 8.52 7.67 7.29 7.08 7.16 7.22 -
P/RPS 11.74 11.42 9.41 7.61 9.39 9.00 10.47 7.90%
P/EPS 102.63 70.31 45.06 51.87 73.43 70.57 52.58 55.99%
EY 0.97 1.42 2.22 1.93 1.36 1.42 1.90 -36.04%
DY 1.03 0.94 1.04 1.65 0.99 1.40 0.97 4.07%
P/NAPS 0.98 0.93 0.84 0.83 0.79 0.80 0.86 9.07%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 14/11/24 23/08/24 30/05/24 27/02/24 22/11/23 24/08/23 24/05/23 -
Price 7.95 8.59 8.28 7.50 7.22 7.08 7.25 -
P/RPS 11.96 11.52 10.16 7.83 9.58 8.90 10.51 8.97%
P/EPS 104.61 70.89 48.64 53.37 74.88 69.78 52.80 57.55%
EY 0.96 1.41 2.06 1.87 1.34 1.43 1.89 -36.26%
DY 1.01 0.93 0.97 1.60 0.97 1.41 0.97 2.72%
P/NAPS 1.00 0.94 0.91 0.85 0.80 0.79 0.87 9.70%

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