[MISC] QoQ Quarter Result on 31-Dec-2018 [#4]

Stock
[MISC] MISC BHD
Announcement Date
22-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -0.67%
YoY- 396.63%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 2,147,800 2,161,700 2,277,700 2,388,500 2,229,200 2,141,800 2,020,800 4.14%
PBT 287,500 419,100 542,000 355,300 351,100 318,500 319,200 -6.72%
Tax -16,600 -17,200 -26,000 -28,400 -11,900 -9,300 -10,200 38.31%
NP 270,900 401,900 516,000 326,900 339,200 309,200 309,000 -8.39%
-
NP to SH 266,100 399,800 510,500 338,700 341,000 321,200 310,600 -9.78%
-
Tax Rate 5.77% 4.10% 4.80% 7.99% 3.39% 2.92% 3.20% -
Total Cost 1,876,900 1,759,800 1,761,700 2,061,600 1,890,000 1,832,600 1,711,800 6.32%
-
Net Worth 35,487,209 35,308,657 34,773,001 35,353,296 35,397,933 34,594,450 33,076,757 4.79%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 312,466 312,466 312,466 401,742 312,466 312,466 312,466 0.00%
Div Payout % 117.42% 78.16% 61.21% 118.61% 91.63% 97.28% 100.60% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 35,487,209 35,308,657 34,773,001 35,353,296 35,397,933 34,594,450 33,076,757 4.79%
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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 12.61% 18.59% 22.65% 13.69% 15.22% 14.44% 15.29% -
ROE 0.75% 1.13% 1.47% 0.96% 0.96% 0.93% 0.94% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 48.12 48.43 51.03 53.51 49.94 47.98 45.27 4.15%
EPS 6.00 9.00 11.40 7.60 7.60 7.20 7.00 -9.75%
DPS 7.00 7.00 7.00 9.00 7.00 7.00 7.00 0.00%
NAPS 7.95 7.91 7.79 7.92 7.93 7.75 7.41 4.79%
Adjusted Per Share Value based on latest NOSH - 4,463,800
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 48.12 48.43 51.03 53.51 49.94 47.98 45.27 4.15%
EPS 6.00 9.00 11.40 7.60 7.60 7.20 7.00 -9.75%
DPS 7.00 7.00 7.00 9.00 7.00 7.00 7.00 0.00%
NAPS 7.95 7.91 7.79 7.92 7.93 7.75 7.41 4.79%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 7.80 7.15 6.69 6.70 6.06 5.92 7.05 -
P/RPS 16.21 14.76 13.11 12.52 12.13 12.34 15.57 2.71%
P/EPS 130.84 79.83 58.50 88.30 79.33 82.27 101.32 18.56%
EY 0.76 1.25 1.71 1.13 1.26 1.22 0.99 -16.14%
DY 0.90 0.98 1.05 1.34 1.16 1.18 0.99 -6.15%
P/NAPS 0.98 0.90 0.86 0.85 0.76 0.76 0.95 2.09%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 13/11/19 14/08/19 24/05/19 22/02/19 19/11/18 07/08/18 14/05/18 -
Price 8.30 7.21 6.52 6.92 6.60 6.46 7.14 -
P/RPS 17.25 14.89 12.78 12.93 13.22 13.46 15.77 6.15%
P/EPS 139.23 80.50 57.01 91.20 86.40 89.78 102.61 22.54%
EY 0.72 1.24 1.75 1.10 1.16 1.11 0.97 -18.00%
DY 0.84 0.97 1.07 1.30 1.06 1.08 0.98 -9.75%
P/NAPS 1.04 0.91 0.84 0.87 0.83 0.83 0.96 5.47%

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