[MISC] QoQ Quarter Result on 31-Dec-2007 [#3]

Stock
[MISC] MISC BHD
Announcement Date
21-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -31.01%
YoY- -53.31%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 4,455,932 3,649,297 3,531,312 3,319,967 3,174,994 2,921,219 2,864,619 34.14%
PBT 497,853 559,373 841,891 492,139 665,218 600,179 746,898 -23.63%
Tax -13,990 -9,862 -34,458 -11,471 -10,241 -14,862 -26,663 -34.86%
NP 483,863 549,511 807,433 480,668 654,977 585,317 720,235 -23.23%
-
NP to SH 450,197 522,858 764,484 440,997 639,262 575,616 702,590 -25.61%
-
Tax Rate 2.81% 1.76% 4.09% 2.33% 1.54% 2.48% 3.57% -
Total Cost 3,972,069 3,099,786 2,723,879 2,839,299 2,520,017 2,335,902 2,144,384 50.65%
-
Net Worth 20,351,879 19,783,816 18,709,499 18,740,513 19,263,391 19,460,062 18,894,427 5.06%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 558,095 - 743,916 - 557,820 - 743,875 -17.38%
Div Payout % 123.97% - 97.31% - 87.26% - 105.88% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 20,351,879 19,783,816 18,709,499 18,740,513 19,263,391 19,460,062 18,894,427 5.06%
NOSH 3,720,636 3,718,762 3,719,582 3,718,355 3,718,801 3,720,853 3,719,375 0.02%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 10.86% 15.06% 22.86% 14.48% 20.63% 20.04% 25.14% -
ROE 2.21% 2.64% 4.09% 2.35% 3.32% 2.96% 3.72% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 119.76 98.13 94.94 89.29 85.38 78.51 77.02 34.10%
EPS 12.10 14.06 20.55 11.86 17.19 15.47 18.89 -25.63%
DPS 15.00 0.00 20.00 0.00 15.00 0.00 20.00 -17.40%
NAPS 5.47 5.32 5.03 5.04 5.18 5.23 5.08 5.04%
Adjusted Per Share Value based on latest NOSH - 3,718,355
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 99.82 81.75 79.11 74.38 71.13 65.44 64.17 34.14%
EPS 10.09 11.71 17.13 9.88 14.32 12.90 15.74 -25.59%
DPS 12.50 0.00 16.67 0.00 12.50 0.00 16.66 -17.38%
NAPS 4.5593 4.4321 4.1914 4.1983 4.3155 4.3595 4.2328 5.06%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 8.65 8.25 9.20 9.75 10.00 9.80 9.15 -
P/RPS 7.22 8.41 9.69 10.92 11.71 12.48 11.88 -28.18%
P/EPS 71.49 58.68 44.76 82.21 58.17 63.35 48.44 29.53%
EY 1.40 1.70 2.23 1.22 1.72 1.58 2.06 -22.64%
DY 1.73 0.00 2.17 0.00 1.50 0.00 2.19 -14.50%
P/NAPS 1.58 1.55 1.83 1.93 1.93 1.87 1.80 -8.30%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 20/11/08 18/08/08 12/05/08 21/02/08 22/11/07 16/08/07 10/05/07 -
Price 8.35 8.75 9.50 9.50 9.70 9.40 9.70 -
P/RPS 6.97 8.92 10.01 10.64 11.36 11.97 12.59 -32.50%
P/EPS 69.01 62.23 46.22 80.10 56.43 60.76 51.35 21.71%
EY 1.45 1.61 2.16 1.25 1.77 1.65 1.95 -17.87%
DY 1.80 0.00 2.11 0.00 1.55 0.00 2.06 -8.57%
P/NAPS 1.53 1.64 1.89 1.88 1.87 1.80 1.91 -13.71%

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