[MISC] QoQ TTM Result on 30-Jun-2007 [#1]

Stock

[MISC] MISC BHD

Announcement Date

16-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Mar-2008

Quarter

30-Jun-2007 [#1]

Profit Trend

QoQ- 1.87%

YoY- 11.33%

Quarter Report

BMSBQuarterlyReport0607.xls

Latest QR

Upcoming QR

MISC's Result

MISC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
TTM Result
Revenue	12,947,492	12,280,799	11,788,455	11,401,430	11,198,945	11,179,459	11,120,598	10.66%
YoY %	5.43%	4.18%	3.39%	1.81%	0.17%	0.53%	-	-
Horiz. %	116.43%	110.43%	106.01%	102.53%	100.70%	100.53%	100.00%	-
PBT	2,599,427	2,504,434	2,975,555	3,006,992	2,930,309	2,891,285	2,742,244	-3.49%
YoY %	3.79%	-15.83%	-1.05%	2.62%	1.35%	5.44%	-	-
Horiz. %	94.79%	91.33%	108.51%	109.65%	106.86%	105.44%	100.00%	-
Tax	-71,032	-63,237	-55,937	-47,972	-33,381	-27,661	-28,635	83.14%
YoY %	-12.33%	-13.05%	-16.60%	-43.71%	-20.68%	3.40%	-	-
Horiz. %	248.06%	220.84%	195.34%	167.53%	116.57%	96.60%	100.00%	-
NP	2,528,395	2,441,197	2,919,618	2,959,020	2,896,928	2,863,624	2,713,609	-4.59%
YoY %	3.57%	-16.39%	-1.33%	2.14%	1.16%	5.53%	-	-
Horiz. %	93.17%	89.96%	107.59%	109.04%	106.76%	105.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,420,359	2,358,465	2,861,947	2,905,419	2,852,023	2,816,561	2,675,249	-6.45%
YoY %	2.62%	-17.59%	-1.50%	1.87%	1.26%	5.28%	-	-
Horiz. %	90.47%	88.16%	106.98%	108.60%	106.61%	105.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.73%	2.53%	1.88%	1.60%	1.14%	0.96%	1.04%	-
YoY %	7.91%	34.57%	17.50%	40.35%	18.75%	-7.69%	-	-
Horiz. %	262.50%	243.27%	180.77%	153.85%	109.62%	92.31%	100.00%	-
Total Cost	10,419,097	9,839,602	8,868,837	8,442,410	8,302,017	8,315,835	8,406,989	15.36%
YoY %	5.89%	10.95%	5.05%	1.69%	-0.17%	-1.08%	-	-
Horiz. %	123.93%	117.04%	105.49%	100.42%	98.75%	98.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	18,709,499	18,740,513	19,263,391	19,460,062	18,894,427	18,562,229	18,454,281	0.91%
YoY %	-0.17%	-2.71%	-1.01%	2.99%	1.79%	0.58%	-	-
Horiz. %	101.38%	101.55%	104.38%	105.45%	102.39%	100.58%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	1,301,736	1,301,695	1,301,695	1,115,937	1,115,937	1,115,890	1,115,890	10.80%
YoY %	0.00%	0.00%	16.65%	0.00%	0.00%	0.00%	-	-
Horiz. %	116.65%	116.65%	116.65%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	53.78%	55.19%	45.48%	38.41%	39.13%	39.62%	41.71%	-
YoY %	-2.55%	21.35%	18.41%	-1.84%	-1.24%	-5.01%	-	-
Horiz. %	128.94%	132.32%	109.04%	92.09%	93.81%	94.99%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	18,709,499	18,740,513	19,263,391	19,460,062	18,894,427	18,562,229	18,454,281	0.91%
YoY %	-0.17%	-2.71%	-1.01%	2.99%	1.79%	0.58%	-	-
Horiz. %	101.38%	101.55%	104.38%	105.45%	102.39%	100.58%	100.00%	-
NOSH	3,719,582	3,718,355	3,718,801	3,720,853	3,719,375	3,719,885	3,720,621	-0.01%
YoY %	0.03%	-0.01%	-0.06%	0.04%	-0.01%	-0.02%	-	-
Horiz. %	99.97%	99.94%	99.95%	100.01%	99.97%	99.98%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	19.53%	19.88%	24.77%	25.95%	25.87%	25.62%	24.40%	-
YoY %	-1.76%	-19.74%	-4.55%	0.31%	0.98%	5.00%	-	-
Horiz. %	80.04%	81.48%	101.52%	106.35%	106.02%	105.00%	100.00%	-
ROE	12.94%	12.58%	14.86%	14.93%	15.09%	15.17%	14.50%	-
YoY %	2.86%	-15.34%	-0.47%	-1.06%	-0.53%	4.62%	-	-
Horiz. %	89.24%	86.76%	102.48%	102.97%	104.07%	104.62%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	348.09	330.27	317.00	306.42	301.10	300.53	298.89	10.68%
YoY %	5.40%	4.19%	3.45%	1.77%	0.19%	0.55%	-	-
Horiz. %	116.46%	110.50%	106.06%	102.52%	100.74%	100.55%	100.00%	-
EPS	65.07	63.43	76.96	78.08	76.68	75.72	71.90	-6.43%
YoY %	2.59%	-17.58%	-1.43%	1.83%	1.27%	5.31%	-	-
Horiz. %	90.50%	88.22%	107.04%	108.60%	106.65%	105.31%	100.00%	-
DPS	35.00	35.00	35.00	30.00	30.00	30.00	30.00	10.81%
YoY %	0.00%	0.00%	16.67%	0.00%	0.00%	0.00%	-	-
Horiz. %	116.67%	116.67%	116.67%	100.00%	100.00%	100.00%	100.00%	-
NAPS	5.03	5.04	5.18	5.23	5.08	4.99	4.96	0.93%
YoY %	-0.20%	-2.70%	-0.96%	2.95%	1.80%	0.60%	-	-
Horiz. %	101.41%	101.61%	104.44%	105.44%	102.42%	100.60%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 3,720,853
RPS	290.06	275.12	264.09	255.42	250.88	250.45	249.13	10.66%
YoY %	5.43%	4.18%	3.39%	1.81%	0.17%	0.53%	-	-
Horiz. %	116.43%	110.43%	106.00%	102.52%	100.70%	100.53%	100.00%	-
EPS	54.22	52.84	64.11	65.09	63.89	63.10	59.93	-6.45%
YoY %	2.61%	-17.58%	-1.51%	1.88%	1.25%	5.29%	-	-
Horiz. %	90.47%	88.17%	106.97%	108.61%	106.61%	105.29%	100.00%	-
DPS	29.16	29.16	29.16	25.00	25.00	25.00	25.00	10.79%
YoY %	0.00%	0.00%	16.64%	0.00%	0.00%	0.00%	-	-
Horiz. %	116.64%	116.64%	116.64%	100.00%	100.00%	100.00%	100.00%	-
NAPS	4.1914	4.1983	4.3155	4.3595	4.2328	4.1584	4.1342	0.91%
YoY %	-0.16%	-2.72%	-1.01%	2.99%	1.79%	0.59%	-	-
Horiz. %	101.38%	101.55%	104.39%	105.45%	102.38%	100.59%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	9.20	9.75	10.00	9.80	9.15	8.80	8.60	-
P/RPS	2.64	2.95	3.15	3.20	3.04	2.93	2.88	-5.63%
YoY %	-10.51%	-6.35%	-1.56%	5.26%	3.75%	1.74%	-	-
Horiz. %	91.67%	102.43%	109.38%	111.11%	105.56%	101.74%	100.00%	-
P/EPS	14.14	15.37	12.99	12.55	11.93	11.62	11.96	11.79%
YoY %	-8.00%	18.32%	3.51%	5.20%	2.67%	-2.84%	-	-
Horiz. %	118.23%	128.51%	108.61%	104.93%	99.75%	97.16%	100.00%	-
EY	7.07	6.51	7.70	7.97	8.38	8.60	8.36	-10.56%
YoY %	8.60%	-15.45%	-3.39%	-4.89%	-2.56%	2.87%	-	-
Horiz. %	84.57%	77.87%	92.11%	95.33%	100.24%	102.87%	100.00%	-
DY	3.80	3.59	3.50	3.06	3.28	3.41	3.49	5.83%
YoY %	5.85%	2.57%	14.38%	-6.71%	-3.81%	-2.29%	-	-
Horiz. %	108.88%	102.87%	100.29%	87.68%	93.98%	97.71%	100.00%	-
P/NAPS	1.83	1.93	1.93	1.87	1.80	1.76	1.73	3.81%
YoY %	-5.18%	0.00%	3.21%	3.89%	2.27%	1.73%	-	-
Horiz. %	105.78%	111.56%	111.56%	108.09%	104.05%	101.73%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	12/05/08	21/02/08	22/11/07	16/08/07	10/05/07	28/02/07	23/11/06	-
Price	9.50	9.50	9.70	9.40	9.70	9.00	9.10	-
P/RPS	2.73	2.88	3.06	3.07	3.22	2.99	3.04	-6.91%
YoY %	-5.21%	-5.88%	-0.33%	-4.66%	7.69%	-1.64%	-	-
Horiz. %	89.80%	94.74%	100.66%	100.99%	105.92%	98.36%	100.00%	-
P/EPS	14.60	14.98	12.60	12.04	12.65	11.89	12.66	9.96%
YoY %	-2.54%	18.89%	4.65%	-4.82%	6.39%	-6.08%	-	-
Horiz. %	115.32%	118.33%	99.53%	95.10%	99.92%	93.92%	100.00%	-
EY	6.85	6.68	7.93	8.31	7.91	8.41	7.90	-9.06%
YoY %	2.54%	-15.76%	-4.57%	5.06%	-5.95%	6.46%	-	-
Horiz. %	86.71%	84.56%	100.38%	105.19%	100.13%	106.46%	100.00%	-
DY	3.68	3.68	3.61	3.19	3.09	3.33	3.30	7.52%
YoY %	0.00%	1.94%	13.17%	3.24%	-7.21%	0.91%	-	-
Horiz. %	111.52%	111.52%	109.39%	96.67%	93.64%	100.91%	100.00%	-
P/NAPS	1.89	1.88	1.87	1.80	1.91	1.80	1.83	2.17%
YoY %	0.53%	0.53%	3.89%	-5.76%	6.11%	-1.64%	-	-
Horiz. %	103.28%	102.73%	102.19%	98.36%	104.37%	98.36%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

New IPO: BWYS GROUP BERHAD

MQ Trader

MQ Trading Signals

2024-06-26 12:25:00

EMA 5

5 Mins

SELL

2024-06-26 12:20:00

EMA 5

10 Mins

SELL

2024-06-26 12:20:00

EMA 5

5 Mins

BUY

2024-06-26 12:15:00

EMA 5

5 Mins

SELL

2024-06-26 11:10:00

MACD/RSI

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

633

YTLPOWR

YTL POWER INTERNATIONAL BHD

630

NOTION

NOTION VTEC BHD

620

HLIND

HONG LEONG INDUSTRIES BHD

606

MPI

MALAYSIAN PACIFIC INDUSTRIES

589

DNEX

DAGANG NEXCHANGE BERHAD

536

SNS

SNS NETWORK TECHNOLOGY BERHAD

416

GENTING

GENTING BHD

375

PBBANK

PUBLIC BANK BHD

369

Daily Stocks

HSI-HUZ

0.18

-0.015

260,720,200

INGENIEU

0.06

-0.005

223,288,700

HSI-HU8

0.07

-0.005

196,053,800

HSI-CXV

0.15

+0.005

190,387,200

HSI-CXF

0.12

0.00

147,262,700

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

77,048,500

EDUSPEC-OR

0.005

0.00

75,002,700

JCY

0.745

+0.05

62,589,800

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

36.38

+0.36

5,100

MPI

38.88

+0.28

76,000

PANAMY

20.26

+0.26

4,300

PETGAS

18.28

+0.24

123,300

VSTECS

4.22

+0.22

1,500,600

HLFG

17.38

+0.18

93,500

MBMR

5.37

+0.17

232,200

YTLPOWR

4.82

+0.15

13,647,100

ECOWLD-C26

0.16

+0.15

21,100

PIE

6.32

+0.14

94,200

More gainer Stocks

NESTLE

121.20

-1.30

26,700

KESM

6.89

-0.29

84,700

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

47,000

CARLSBG

18.62

-0.14

70,300

PETDAG

17.08

-0.12

303,200

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

4,031,200

KLK

20.88

-0.10

366,600

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More