[MISC] QoQ TTM Result on 30-Jun-2002 [#1]

Stock
[MISC] MISC BHD
Announcement Date
21-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- -10.57%
YoY- -22.98%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 5,432,996 5,404,383 5,388,770 5,402,730 5,508,434 5,736,174 5,819,051 -4.47%
PBT 1,310,300 1,325,026 1,245,502 1,301,791 1,444,663 1,513,732 1,629,783 -13.54%
Tax 363 -76,413 -75,943 -73,943 -71,712 -35,907 -38,894 -
NP 1,310,663 1,248,613 1,169,559 1,227,848 1,372,951 1,477,825 1,590,889 -12.12%
-
NP to SH 1,310,663 1,248,613 1,169,559 1,227,848 1,372,951 1,477,825 1,590,889 -12.12%
-
Tax Rate -0.03% 5.77% 6.10% 5.68% 4.96% 2.37% 2.39% -
Total Cost 4,122,333 4,155,770 4,219,211 4,174,882 4,135,483 4,258,349 4,228,162 -1.67%
-
Net Worth 9,243,321 8,888,751 8,792,581 8,803,120 7,419,439 7,445,093 7,419,850 15.79%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 557,219 278,228 278,228 556,473 556,473 281,212 281,212 57.82%
Div Payout % 42.51% 22.28% 23.79% 45.32% 40.53% 19.03% 17.68% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 9,243,321 8,888,751 8,792,581 8,803,120 7,419,439 7,445,093 7,419,850 15.79%
NOSH 1,859,823 1,859,571 1,854,975 1,861,912 1,854,859 1,861,273 1,854,962 0.17%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 24.12% 23.10% 21.70% 22.73% 24.92% 25.76% 27.34% -
ROE 14.18% 14.05% 13.30% 13.95% 18.50% 19.85% 21.44% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 292.12 290.63 290.50 290.17 296.97 308.19 313.70 -4.64%
EPS 70.47 67.15 63.05 65.95 74.02 79.40 85.76 -12.28%
DPS 30.00 15.00 15.00 30.00 30.00 15.16 15.16 57.68%
NAPS 4.97 4.78 4.74 4.728 4.00 4.00 4.00 15.59%
Adjusted Per Share Value based on latest NOSH - 1,861,912
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 121.71 121.07 120.72 121.03 123.40 128.50 130.36 -4.47%
EPS 29.36 27.97 26.20 27.51 30.76 33.11 35.64 -12.13%
DPS 12.48 6.23 6.23 12.47 12.47 6.30 6.30 57.79%
NAPS 2.0707 1.9913 1.9698 1.9721 1.6621 1.6679 1.6622 15.79%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 7.50 6.85 7.30 7.45 7.05 7.70 6.70 -
P/RPS 2.57 2.36 2.51 2.57 2.37 2.50 2.14 12.99%
P/EPS 10.64 10.20 11.58 11.30 9.52 9.70 7.81 22.91%
EY 9.40 9.80 8.64 8.85 10.50 10.31 12.80 -18.61%
DY 4.00 2.19 2.05 4.03 4.26 1.97 2.26 46.37%
P/NAPS 1.51 1.43 1.54 1.58 1.76 1.93 1.68 -6.87%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 27/05/03 27/02/03 21/11/02 21/08/02 29/05/02 27/02/02 28/11/01 -
Price 7.65 7.60 7.10 7.65 7.45 7.00 6.85 -
P/RPS 2.62 2.62 2.44 2.64 2.51 2.27 2.18 13.05%
P/EPS 10.86 11.32 11.26 11.60 10.06 8.82 7.99 22.72%
EY 9.21 8.83 8.88 8.62 9.94 11.34 12.52 -18.52%
DY 3.92 1.97 2.11 3.92 4.03 2.17 2.21 46.58%
P/NAPS 1.54 1.59 1.50 1.62 1.86 1.75 1.71 -6.74%

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