[MISC] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[MISC] MISC BHD
Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 50.72%
YoY- 64.36%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 2,375,500 2,147,800 2,161,700 2,277,700 2,388,500 2,229,200 2,141,800 7.12%
PBT 263,700 287,500 419,100 542,000 355,300 351,100 318,500 -11.79%
Tax -16,300 -16,600 -17,200 -26,000 -28,400 -11,900 -9,300 45.21%
NP 247,400 270,900 401,900 516,000 326,900 339,200 309,200 -13.77%
-
NP to SH 249,900 266,100 399,800 510,500 338,700 341,000 321,200 -15.36%
-
Tax Rate 6.18% 5.77% 4.10% 4.80% 7.99% 3.39% 2.92% -
Total Cost 2,128,100 1,876,900 1,759,800 1,761,700 2,061,600 1,890,000 1,832,600 10.44%
-
Net Worth 34,728,364 35,487,209 35,308,657 34,773,001 35,353,296 35,397,933 34,594,450 0.25%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 535,656 312,466 312,466 312,466 401,742 312,466 312,466 43.09%
Div Payout % 214.35% 117.42% 78.16% 61.21% 118.61% 91.63% 97.28% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 34,728,364 35,487,209 35,308,657 34,773,001 35,353,296 35,397,933 34,594,450 0.25%
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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 10.41% 12.61% 18.59% 22.65% 13.69% 15.22% 14.44% -
ROE 0.72% 0.75% 1.13% 1.47% 0.96% 0.96% 0.93% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 53.22 48.12 48.43 51.03 53.51 49.94 47.98 7.13%
EPS 5.60 6.00 9.00 11.40 7.60 7.60 7.20 -15.38%
DPS 12.00 7.00 7.00 7.00 9.00 7.00 7.00 43.09%
NAPS 7.78 7.95 7.91 7.79 7.92 7.93 7.75 0.25%
Adjusted Per Share Value based on latest NOSH - 4,463,800
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 53.22 48.12 48.43 51.03 53.51 49.94 47.98 7.13%
EPS 5.60 6.00 9.00 11.40 7.60 7.60 7.20 -15.38%
DPS 12.00 7.00 7.00 7.00 9.00 7.00 7.00 43.09%
NAPS 7.78 7.95 7.91 7.79 7.92 7.93 7.75 0.25%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 8.35 7.80 7.15 6.69 6.70 6.06 5.92 -
P/RPS 15.69 16.21 14.76 13.11 12.52 12.13 12.34 17.31%
P/EPS 149.15 130.84 79.83 58.50 88.30 79.33 82.27 48.51%
EY 0.67 0.76 1.25 1.71 1.13 1.26 1.22 -32.86%
DY 1.44 0.90 0.98 1.05 1.34 1.16 1.18 14.15%
P/NAPS 1.07 0.98 0.90 0.86 0.85 0.76 0.76 25.53%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 18/02/20 13/11/19 14/08/19 24/05/19 22/02/19 19/11/18 07/08/18 -
Price 8.02 8.30 7.21 6.52 6.92 6.60 6.46 -
P/RPS 15.07 17.25 14.89 12.78 12.93 13.22 13.46 7.80%
P/EPS 143.26 139.23 80.50 57.01 91.20 86.40 89.78 36.43%
EY 0.70 0.72 1.24 1.75 1.10 1.16 1.11 -26.39%
DY 1.50 0.84 0.97 1.07 1.30 1.06 1.08 24.40%
P/NAPS 1.03 1.04 0.91 0.84 0.87 0.83 0.83 15.43%

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