[MISC] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[MISC] MISC BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 419.23%
YoY- 141.36%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 2,166,389 2,284,413 2,379,539 2,306,983 2,155,009 2,359,058 2,209,103 -1.29%
PBT 444,420 347,613 349,150 720,800 218,645 437,878 139,398 116.46%
Tax -14,025 -12,741 -12,455 76,799 -76,968 -21,599 -573,494 -91.55%
NP 430,395 334,872 336,695 797,599 141,677 416,279 -434,096 -
-
NP to SH 401,022 300,948 300,425 721,111 138,882 380,079 -469,827 -
-
Tax Rate 3.16% 3.67% 3.57% -10.65% 35.20% 4.93% 411.41% -
Total Cost 1,735,994 1,949,541 2,042,844 1,509,384 2,013,332 1,942,779 2,643,199 -24.42%
-
Net Worth 23,390,310 22,497,551 21,604,792 21,113,774 17,855,200 22,229,724 21,113,774 7.05%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 23,390,310 22,497,551 21,604,792 21,113,774 17,855,200 22,229,724 21,113,774 7.05%
NOSH 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 19.87% 14.66% 14.15% 34.57% 6.57% 17.65% -19.65% -
ROE 1.71% 1.34% 1.39% 3.42% 0.78% 1.71% -2.23% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 48.53 51.18 53.31 51.68 48.28 52.85 49.49 -1.29%
EPS 9.00 6.70 6.70 16.10 3.10 8.50 -10.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.24 5.04 4.84 4.73 4.00 4.98 4.73 7.05%
Adjusted Per Share Value based on latest NOSH - 4,463,800
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 48.53 51.18 53.31 51.68 48.28 52.85 49.49 -1.29%
EPS 9.00 6.70 6.70 16.10 3.10 8.50 -10.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.24 5.04 4.84 4.73 4.00 4.98 4.73 7.05%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 5.12 5.10 5.37 4.30 4.25 4.61 5.38 -
P/RPS 10.55 9.97 10.07 8.32 8.80 8.72 10.87 -1.97%
P/EPS 56.99 75.65 79.79 26.62 136.60 54.14 -51.12 -
EY 1.75 1.32 1.25 3.76 0.73 1.85 -1.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.01 1.11 0.91 1.06 0.93 1.14 -9.58%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 07/11/13 16/08/13 23/05/13 - 28/11/12 16/08/12 16/05/12 -
Price 5.01 5.14 4.39 0.00 4.08 4.49 3.94 -
P/RPS 10.32 10.04 8.24 0.00 8.45 8.50 7.96 18.88%
P/EPS 55.77 76.24 65.23 0.00 131.14 52.73 -37.43 -
EY 1.79 1.31 1.53 0.00 0.76 1.90 -2.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.02 0.91 0.00 1.02 0.90 0.83 10.17%

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