[MISC] QoQ Quarter Result on 31-Mar-2002 [#4]

Stock
[MISC] MISC BHD
Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- 27.68%
YoY- -31.28%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 1,354,691 1,369,845 1,320,686 1,359,161 1,339,078 1,383,805 1,426,390 -3.37%
PBT 343,789 305,689 283,667 358,266 243,120 305,542 426,539 -13.35%
Tax -5,347 -8,893 -8,104 -54,069 -4,877 -6,893 -5,873 -6.04%
NP 338,442 296,796 275,563 304,197 238,243 298,649 420,666 -13.46%
-
NP to SH 338,442 296,796 275,563 304,197 238,243 298,649 420,666 -13.46%
-
Tax Rate 1.56% 2.91% 2.86% 15.09% 2.01% 2.26% 1.38% -
Total Cost 1,016,249 1,073,049 1,045,123 1,054,964 1,100,835 1,085,156 1,005,724 0.69%
-
Net Worth 8,888,751 8,792,581 8,803,120 8,482,273 7,852,712 7,525,583 8,484,629 3.14%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - 278,246 - 2,782 - 2,782 - -
Div Payout % - 93.75% - 0.91% - 0.93% - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 8,888,751 8,792,581 8,803,120 8,482,273 7,852,712 7,525,583 8,484,629 3.14%
NOSH 1,859,571 1,854,975 1,861,912 1,854,859 1,861,273 1,854,962 1,855,375 0.15%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 24.98% 21.67% 20.87% 22.38% 17.79% 21.58% 29.49% -
ROE 3.81% 3.38% 3.13% 3.59% 3.03% 3.97% 4.96% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 72.85 73.85 70.93 73.28 71.94 74.60 76.88 -3.51%
EPS 18.20 16.00 14.80 16.40 12.80 16.10 22.60 -13.40%
DPS 0.00 15.00 0.00 0.15 0.00 0.15 0.00 -
NAPS 4.78 4.74 4.728 4.573 4.219 4.057 4.573 2.98%
Adjusted Per Share Value based on latest NOSH - 1,854,859
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 30.35 30.69 29.59 30.45 30.00 31.00 31.95 -3.35%
EPS 7.58 6.65 6.17 6.81 5.34 6.69 9.42 -13.45%
DPS 0.00 6.23 0.00 0.06 0.00 0.06 0.00 -
NAPS 1.9913 1.9698 1.9721 1.9002 1.7592 1.6859 1.9008 3.14%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 6.85 7.30 7.45 7.05 7.70 6.70 6.95 -
P/RPS 9.40 9.89 10.50 9.62 10.70 8.98 9.04 2.63%
P/EPS 37.64 45.63 50.34 42.99 60.16 41.61 30.65 14.63%
EY 2.66 2.19 1.99 2.33 1.66 2.40 3.26 -12.64%
DY 0.00 2.05 0.00 0.02 0.00 0.02 0.00 -
P/NAPS 1.43 1.54 1.58 1.54 1.83 1.65 1.52 -3.97%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 21/11/02 21/08/02 29/05/02 27/02/02 28/11/01 22/08/01 -
Price 7.60 7.10 7.65 7.45 7.00 6.85 6.95 -
P/RPS 10.43 9.61 10.79 10.17 9.73 9.18 9.04 9.97%
P/EPS 41.76 44.38 51.69 45.43 54.69 42.55 30.65 22.83%
EY 2.39 2.25 1.93 2.20 1.83 2.35 3.26 -18.64%
DY 0.00 2.11 0.00 0.02 0.00 0.02 0.00 -
P/NAPS 1.59 1.50 1.62 1.63 1.66 1.69 1.52 3.03%

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