[MISC] QoQ TTM Result on 30-Sep-2010

Stock

[MISC] MISC BHD

Announcement Date

24-Nov-2010

Admission Sponsor

Sponsor

Financial Year

31-Mar-2011

Quarter

30-Sep-2010

Profit Trend

QoQ- 32.78%

YoY- 64.15%

Quarter Report

BMSBQuarterlyReport0910.pdf

Latest QR

Upcoming QR

MISC's Result

MISC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
TTM Result
Revenue	11,645,810	12,325,639	12,708,716	12,710,236	13,152,152	13,775,074	14,466,643	-13.49%
YoY %	-5.52%	-3.01%	-0.01%	-3.36%	-4.52%	-4.78%	-	-
Horiz. %	80.50%	85.20%	87.85%	87.86%	90.91%	95.22%	100.00%	-
PBT	2,152,518	2,244,263	2,753,072	1,365,411	1,109,759	911,915	812,647	91.78%
YoY %	-4.09%	-18.48%	101.63%	23.04%	21.70%	12.22%	-	-
Horiz. %	264.88%	276.17%	338.78%	168.02%	136.56%	112.22%	100.00%	-
Tax	-196,325	-16,875	-81,998	-75,148	-97,867	-89,696	-48,869	153.35%
YoY %	-1,063.41%	79.42%	-9.12%	23.21%	-9.11%	-83.54%	-	-
Horiz. %	401.74%	34.53%	167.79%	153.77%	200.26%	183.54%	100.00%	-
NP	1,956,193	2,227,388	2,671,074	1,290,263	1,011,892	822,219	763,778	87.51%
YoY %	-12.18%	-16.61%	107.02%	27.51%	23.07%	7.65%	-	-
Horiz. %	256.12%	291.63%	349.72%	168.93%	132.49%	107.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,565,901	1,870,751	2,375,065	1,163,878	876,578	682,047	629,520	83.89%
YoY %	-16.30%	-21.23%	104.06%	32.78%	28.52%	8.34%	-	-
Horiz. %	248.75%	297.17%	377.28%	184.88%	139.25%	108.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.12%	0.75%	2.98%	5.50%	8.82%	9.84%	6.01%	-
YoY %	1,116.00%	-74.83%	-45.82%	-37.64%	-10.37%	63.73%	-	-
Horiz. %	151.75%	12.48%	49.58%	91.51%	146.76%	163.73%	100.00%	-
Total Cost	9,689,617	10,098,251	10,037,642	11,419,973	12,140,260	12,952,855	13,702,865	-20.67%
YoY %	-4.05%	0.60%	-12.10%	-5.93%	-6.27%	-5.47%	-	-
Horiz. %	70.71%	73.69%	73.25%	83.34%	88.60%	94.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	23,363,376	23,068,614	23,924,297	22,206,219	23,786,583	20,762,677	18,489,239	16.93%
YoY %	1.28%	-3.58%	7.74%	-6.64%	14.56%	12.30%	-	-
Horiz. %	126.36%	124.77%	129.40%	120.10%	128.65%	112.30%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	1,783,246	1,783,246	2,108,891	1,439,368	1,328,828	1,328,828	1,855,454	-2.61%
YoY %	0.00%	-15.44%	46.52%	8.32%	0.00%	-28.38%	-	-
Horiz. %	96.11%	96.11%	113.66%	77.57%	71.62%	71.62%	100.00%	-
Div Payout %	113.88%	95.32%	88.79%	123.67%	151.59%	194.83%	294.74%	-
YoY %	19.47%	7.35%	-28.20%	-18.42%	-22.19%	-33.90%	-	-
Horiz. %	38.64%	32.34%	30.12%	41.96%	51.43%	66.10%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	23,363,376	23,068,614	23,924,297	22,206,219	23,786,583	20,762,677	18,489,239	16.93%
YoY %	1.28%	-3.58%	7.74%	-6.64%	14.56%	12.30%	-	-
Horiz. %	126.36%	124.77%	129.40%	120.10%	128.65%	112.30%	100.00%	-
NOSH	4,484,333	4,462,014	4,463,488	4,450,144	4,462,773	3,859,233	3,697,847	13.75%
YoY %	0.50%	-0.03%	0.30%	-0.28%	15.64%	4.36%	-	-
Horiz. %	121.27%	120.67%	120.71%	120.34%	120.69%	104.36%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	16.80%	18.07%	21.02%	10.15%	7.69%	5.97%	5.28%	-
YoY %	-7.03%	-14.03%	107.09%	31.99%	28.81%	13.07%	-	-
Horiz. %	318.18%	342.23%	398.11%	192.23%	145.64%	113.07%	100.00%	-
ROE	6.70%	8.11%	9.93%	5.24%	3.69%	3.28%	3.40%	-
YoY %	-17.39%	-18.33%	89.50%	42.01%	12.50%	-3.53%	-	-
Horiz. %	197.06%	238.53%	292.06%	154.12%	108.53%	96.47%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	259.70	276.23	284.73	285.61	294.71	356.94	391.22	-23.96%
YoY %	-5.98%	-2.99%	-0.31%	-3.09%	-17.43%	-8.76%	-	-
Horiz. %	66.38%	70.61%	72.78%	73.00%	75.33%	91.24%	100.00%	-
EPS	34.92	41.93	53.21	26.15	19.64	17.67	17.02	61.67%
YoY %	-16.72%	-21.20%	103.48%	33.15%	11.15%	3.82%	-	-
Horiz. %	205.17%	246.36%	312.63%	153.64%	115.39%	103.82%	100.00%	-
DPS	40.00	40.00	47.25	32.34	29.78	34.43	50.00	-13.85%
YoY %	0.00%	-15.34%	46.10%	8.60%	-13.51%	-31.14%	-	-
Horiz. %	80.00%	80.00%	94.50%	64.68%	59.56%	68.86%	100.00%	-
NAPS	5.21	5.17	5.36	4.99	5.33	5.38	5.00	2.78%
YoY %	0.77%	-3.54%	7.41%	-6.38%	-0.93%	7.60%	-	-
Horiz. %	104.20%	103.40%	107.20%	99.80%	106.60%	107.60%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 4,450,144
RPS	260.89	276.12	284.71	284.74	294.64	308.60	324.09	-13.49%
YoY %	-5.52%	-3.02%	-0.01%	-3.36%	-4.52%	-4.78%	-	-
Horiz. %	80.50%	85.20%	87.85%	87.86%	90.91%	95.22%	100.00%	-
EPS	35.08	41.91	53.21	26.07	19.64	15.28	14.10	83.91%
YoY %	-16.30%	-21.24%	104.10%	32.74%	28.53%	8.37%	-	-
Horiz. %	248.79%	297.23%	377.38%	184.89%	139.29%	108.37%	100.00%	-
DPS	39.95	39.95	47.24	32.25	29.77	29.77	41.57	-2.62%
YoY %	0.00%	-15.43%	46.48%	8.33%	0.00%	-28.39%	-	-
Horiz. %	96.10%	96.10%	113.64%	77.58%	71.61%	71.61%	100.00%	-
NAPS	5.234	5.1679	5.3596	4.9747	5.3288	4.6513	4.142	16.93%
YoY %	1.28%	-3.58%	7.74%	-6.65%	14.57%	12.30%	-	-
Horiz. %	126.36%	124.77%	129.40%	120.10%	128.65%	112.30%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	7.35	7.87	8.36	8.74	8.60	8.10	8.41	-
P/RPS	2.83	2.85	2.94	3.06	2.92	2.27	2.15	20.16%
YoY %	-0.70%	-3.06%	-3.92%	4.79%	28.63%	5.58%	-	-
Horiz. %	131.63%	132.56%	136.74%	142.33%	135.81%	105.58%	100.00%	-
P/EPS	21.05	18.77	15.71	33.42	43.78	45.83	49.40	-43.46%
YoY %	12.15%	19.48%	-52.99%	-23.66%	-4.47%	-7.23%	-	-
Horiz. %	42.61%	38.00%	31.80%	67.65%	88.62%	92.77%	100.00%	-
EY	4.75	5.33	6.36	2.99	2.28	2.18	2.02	77.10%
YoY %	-10.88%	-16.19%	112.71%	31.14%	4.59%	7.92%	-	-
Horiz. %	235.15%	263.86%	314.85%	148.02%	112.87%	107.92%	100.00%	-
DY	5.44	5.08	5.65	3.70	3.46	4.25	5.95	-5.81%
YoY %	7.09%	-10.09%	52.70%	6.94%	-18.59%	-28.57%	-	-
Horiz. %	91.43%	85.38%	94.96%	62.18%	58.15%	71.43%	100.00%	-
P/NAPS	1.41	1.52	1.56	1.75	1.61	1.51	1.68	-11.05%
YoY %	-7.24%	-2.56%	-10.86%	8.70%	6.62%	-10.12%	-	-
Horiz. %	83.93%	90.48%	92.86%	104.17%	95.83%	89.88%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	18/08/11	11/05/11	24/02/11	24/11/10	19/08/10	06/05/10	24/02/10	-
Price	7.30	7.31	7.45	8.60	8.86	8.82	7.95	-
P/RPS	2.81	2.65	2.62	3.01	3.01	2.47	2.03	24.27%
YoY %	6.04%	1.15%	-12.96%	0.00%	21.86%	21.67%	-	-
Horiz. %	138.42%	130.54%	129.06%	148.28%	148.28%	121.67%	100.00%	-
P/EPS	20.91	17.44	14.00	32.88	45.11	49.91	46.70	-41.55%
YoY %	19.90%	24.57%	-57.42%	-27.11%	-9.62%	6.87%	-	-
Horiz. %	44.78%	37.34%	29.98%	70.41%	96.60%	106.87%	100.00%	-
EY	4.78	5.74	7.14	3.04	2.22	2.00	2.14	71.12%
YoY %	-16.72%	-19.61%	134.87%	36.94%	11.00%	-6.54%	-	-
Horiz. %	223.36%	268.22%	333.64%	142.06%	103.74%	93.46%	100.00%	-
DY	5.48	5.47	6.34	3.76	3.36	3.90	6.29	-8.80%
YoY %	0.18%	-13.72%	68.62%	11.90%	-13.85%	-38.00%	-	-
Horiz. %	87.12%	86.96%	100.79%	59.78%	53.42%	62.00%	100.00%	-
P/NAPS	1.40	1.41	1.39	1.72	1.66	1.64	1.59	-8.15%
YoY %	-0.71%	1.44%	-19.19%	3.61%	1.22%	3.14%	-	-
Horiz. %	88.05%	88.68%	87.42%	108.18%	104.40%	103.14%	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 15:00:00

ADX

30 Mins

BUY

2024-06-26 14:35:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-06-26 14:30:00

EMA 5

10 Mins

BUY

2024-06-26 14:30:00

EMA 5

5 Mins

BUY

2024-06-26 12:25:00

EMA 5

5 Mins

SELL

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

0.19

-0.005

304,273,800

HSI-HU8

0.075

0.00

266,032,300

INGENIEU

0.06

-0.005

224,238,800

HSI-CXV

0.14

-0.005

215,896,300

HSI-CXF

0.115

-0.005

151,554,100

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

99,538,500

EDUSPEC-OR

0.005

0.00

75,002,700

JCY

0.735

+0.04

69,167,200

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

MPI

38.90

+0.30

87,600

CHGP

2.56

+0.27

282,200

PANAMY

20.26

+0.26

5,300

VSTECS

4.23

+0.23

2,059,500

DLADY

36.24

+0.22

5,400

HLFG

17.38

+0.18

127,700

YTLPOWR

4.84

+0.17

15,644,600

GREATEC

5.14

+0.15

455,400

ECOWLD-C26

0.16

+0.15

22,100

MBMR

5.33

+0.13

423,400

More gainer Stocks

NESTLE

121.40

-1.10

60,200

KLK

20.70

-0.28

551,300

PENTA-C42

0.08

-0.26

200,000

KESM

6.93

-0.25

115,800

SUNCON-C16

0.115

-0.225

47,000

PMETAL-C1G

0.105

-0.145

1,050,000

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

4,031,200

YTLPOWR-C34

0.74

-0.10

20,000

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