[MISC] QoQ Quarter Result on 31-Dec-2010

Stock
[MISC] MISC BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010
Profit Trend
QoQ- 263.74%
YoY- 689.83%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 2,202,529 2,590,683 2,924,355 3,045,585 3,085,187 3,270,512 3,307,432 -23.72%
PBT 429,416 379,597 -222,657 1,579,288 416,290 471,342 286,152 31.04%
Tax -229,401 -189,711 12,630 -10,094 -9,150 -10,261 -52,493 167.05%
NP 200,015 189,886 -210,027 1,569,194 407,140 461,081 233,659 -9.83%
-
NP to SH 143,128 123,130 -307,879 1,343,510 369,362 427,980 196,435 -19.01%
-
Tax Rate 53.42% 49.98% - 0.64% 2.20% 2.18% 18.34% -
Total Cost 2,002,514 2,400,797 3,134,382 1,476,391 2,678,047 2,809,431 3,073,773 -24.82%
-
Net Worth 23,787,675 23,363,376 23,068,614 23,924,297 22,206,219 23,786,583 20,762,677 9.48%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 446,201 669,523 667,521 - 771,846 -
Div Payout % - - 0.00% 49.83% 180.72% - 392.93% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 23,787,675 23,363,376 23,068,614 23,924,297 22,206,219 23,786,583 20,762,677 9.48%
NOSH 4,405,124 4,484,333 4,462,014 4,463,488 4,450,144 4,462,773 3,859,233 9.21%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 9.08% 7.33% -7.18% 51.52% 13.20% 14.10% 7.06% -
ROE 0.60% 0.53% -1.33% 5.62% 1.66% 1.80% 0.95% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 50.00 57.77 65.54 68.23 69.33 73.28 85.70 -30.15%
EPS 3.20 2.70 -6.90 30.10 8.30 9.59 5.09 -26.59%
DPS 0.00 0.00 10.00 15.00 15.00 0.00 20.00 -
NAPS 5.40 5.21 5.17 5.36 4.99 5.33 5.38 0.24%
Adjusted Per Share Value based on latest NOSH - 4,463,488
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 49.34 58.04 65.51 68.23 69.12 73.27 74.09 -23.72%
EPS 3.21 2.76 -6.90 30.10 8.27 9.59 4.40 -18.94%
DPS 0.00 0.00 10.00 15.00 14.95 0.00 17.29 -
NAPS 5.329 5.234 5.1679 5.3596 4.9747 5.3288 4.6513 9.48%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 5.87 7.35 7.87 8.36 8.74 8.60 8.10 -
P/RPS 11.74 12.72 12.01 12.25 12.61 11.74 9.45 15.54%
P/EPS 180.66 267.68 -114.06 27.77 105.30 89.68 159.14 8.81%
EY 0.55 0.37 -0.88 3.60 0.95 1.12 0.63 -8.64%
DY 0.00 0.00 1.27 1.79 1.72 0.00 2.47 -
P/NAPS 1.09 1.41 1.52 1.56 1.75 1.61 1.51 -19.51%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 18/08/11 11/05/11 24/02/11 24/11/10 19/08/10 06/05/10 -
Price 6.13 7.30 7.31 7.45 8.60 8.86 8.82 -
P/RPS 12.26 12.64 11.15 10.92 12.40 12.09 10.29 12.37%
P/EPS 188.67 265.86 -105.94 24.75 103.61 92.39 173.28 5.83%
EY 0.53 0.38 -0.94 4.04 0.97 1.08 0.58 -5.82%
DY 0.00 0.00 1.37 2.01 1.74 0.00 2.27 -
P/NAPS 1.14 1.40 1.41 1.39 1.72 1.66 1.64 -21.51%

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