[MISC] YoY Annual (Unaudited) Result on 31-Dec-2012 [#4]

Stock
[MISC] MISC BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
YoY- 141.36%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 31/03/09 CAGR
Revenue 10,908,386 9,296,254 8,972,390 9,050,313 9,050,313 13,775,074 15,783,466 -3.39%
PBT 2,566,857 2,410,348 2,231,510 1,516,721 1,516,721 911,914 1,556,256 16.55%
Tax -31,750 -90,311 -1,982 -595,262 -595,262 -89,696 -67,566 -14.24%
NP 2,535,107 2,320,037 2,229,528 921,459 921,459 822,218 1,488,690 18.13%
-
NP to SH 2,467,780 2,204,310 2,085,375 770,245 770,245 682,046 1,366,592 20.96%
-
Tax Rate 1.24% 3.75% 0.09% 39.25% 39.25% 9.84% 4.34% -
Total Cost 8,373,279 6,976,217 6,742,862 8,128,854 8,128,854 12,952,856 14,294,776 -6.25%
-
Net Worth 35,397,933 27,764,835 24,729,451 21,113,774 21,113,774 20,766,313 21,276,430 8.21%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 31/03/09 CAGR
Div 1,339,140 446,380 223,190 - - 1,350,968 1,301,879 -0.13%
Div Payout % 54.26% 20.25% 10.70% - - 198.08% 95.26% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 31/03/09 CAGR
Net Worth 35,397,933 27,764,835 24,729,451 21,113,774 21,113,774 20,766,313 21,276,430 8.21%
NOSH 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 3,859,909 3,719,655 2.17%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 31/03/09 CAGR
NP Margin 23.24% 24.96% 24.85% 10.18% 10.18% 5.97% 9.43% -
ROE 6.97% 7.94% 8.43% 3.65% 3.65% 3.28% 6.42% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 31/03/09 CAGR
RPS 244.37 208.26 201.00 202.75 202.75 356.88 424.33 -5.45%
EPS 55.30 49.40 46.70 17.30 17.30 17.67 35.91 18.39%
DPS 30.00 10.00 5.00 0.00 0.00 35.00 35.00 -2.25%
NAPS 7.93 6.22 5.54 4.73 4.73 5.38 5.72 5.91%
Adjusted Per Share Value based on latest NOSH - 4,463,800
31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 31/03/09 CAGR
RPS 244.37 208.26 201.00 202.75 202.75 308.60 353.59 -3.39%
EPS 55.30 49.40 46.70 17.30 17.30 15.28 30.61 20.97%
DPS 30.00 10.00 5.00 0.00 0.00 30.26 29.17 -0.12%
NAPS 7.93 6.22 5.54 4.73 4.73 4.6522 4.7664 8.21%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 31/03/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 31/12/12 31/03/10 31/03/09 -
Price 9.37 7.22 5.70 4.30 4.30 8.10 8.35 -
P/RPS 3.83 3.47 2.84 2.12 2.12 2.27 1.97 8.04%
P/EPS 16.95 14.62 12.20 24.92 24.92 45.84 22.73 -13.69%
EY 5.90 6.84 8.20 4.01 4.01 2.18 4.40 15.87%
DY 3.20 1.39 0.88 0.00 0.00 4.32 4.19 -4.34%
P/NAPS 1.18 1.16 1.03 0.91 0.91 1.51 1.46 -3.58%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 31/03/09 CAGR
Date 05/02/16 06/02/15 13/02/14 22/02/12 22/02/12 06/05/10 11/05/09 -
Price 8.48 7.74 6.50 5.80 5.80 8.82 8.50 -
P/RPS 3.47 3.72 3.23 2.86 2.86 2.47 2.00 5.16%
P/EPS 15.34 15.67 13.91 33.61 33.61 49.92 23.14 -16.02%
EY 6.52 6.38 7.19 2.98 2.98 2.00 4.32 19.11%
DY 3.54 1.29 0.77 0.00 0.00 3.97 4.12 -1.68%
P/NAPS 1.07 1.24 1.17 1.23 1.23 1.64 1.49 -6.12%

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