[MISC] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[MISC] MISC BHD
Announcement Date
04-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 26.62%
YoY- 59.01%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 8,325,200 10,574,800 9,573,800 10,181,480 9,658,350 9,327,904 9,136,322 -1.53%
PBT 1,275,400 2,510,600 4,309,800 2,568,846 1,744,866 1,393,526 1,154,552 1.67%
Tax -39,000 -15,200 -9,400 -11,690 -83,132 -50,392 -1,190,186 -43.41%
NP 1,236,400 2,495,400 4,300,400 2,557,156 1,661,734 1,343,134 -35,634 -
-
NP to SH 1,263,600 2,465,400 3,835,200 2,462,992 1,548,960 1,202,746 -179,496 -
-
Tax Rate 3.06% 0.61% 0.22% 0.46% 4.76% 3.62% 103.09% -
Total Cost 7,088,800 8,079,400 5,273,400 7,624,324 7,996,616 7,984,770 9,171,956 -4.20%
-
Net Worth 34,594,450 36,603,159 34,192,707 30,755,581 24,684,814 22,497,551 22,229,724 7.64%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 1,249,864 1,249,864 892,760 669,570 357,104 - - -
Div Payout % 98.91% 50.70% 23.28% 27.19% 23.05% - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 34,594,450 36,603,159 34,192,707 30,755,581 24,684,814 22,497,551 22,229,724 7.64%
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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 14.85% 23.60% 44.92% 25.12% 17.21% 14.40% -0.39% -
ROE 3.65% 6.74% 11.22% 8.01% 6.27% 5.35% -0.81% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 186.50 236.90 214.48 228.09 216.37 208.97 204.68 -1.53%
EPS 28.40 55.20 86.00 55.20 34.80 27.00 -4.20 -
DPS 28.00 28.00 20.00 15.00 8.00 0.00 0.00 -
NAPS 7.75 8.20 7.66 6.89 5.53 5.04 4.98 7.64%
Adjusted Per Share Value based on latest NOSH - 4,463,800
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 186.50 236.90 214.48 228.09 216.37 208.97 204.68 -1.53%
EPS 28.40 55.20 86.00 55.20 34.80 27.00 -4.20 -
DPS 28.00 28.00 20.00 15.00 8.00 0.00 0.00 -
NAPS 7.75 8.20 7.66 6.89 5.53 5.04 4.98 7.64%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 5.92 7.46 7.46 7.72 6.50 5.10 4.61 -
P/RPS 3.17 3.15 3.48 3.38 3.00 2.44 2.25 5.87%
P/EPS 20.91 13.51 8.68 13.99 18.73 18.93 -114.64 -
EY 4.78 7.40 11.52 7.15 5.34 5.28 -0.87 -
DY 4.73 3.75 2.68 1.94 1.23 0.00 0.00 -
P/NAPS 0.76 0.91 0.97 1.12 1.18 1.01 0.93 -3.30%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 07/08/18 09/08/17 04/08/16 04/08/15 06/08/14 16/08/13 16/08/12 -
Price 6.46 7.33 7.50 8.20 6.73 5.14 4.49 -
P/RPS 3.46 3.09 3.50 3.60 3.11 2.46 2.19 7.91%
P/EPS 22.82 13.27 8.73 14.86 19.39 19.08 -111.66 -
EY 4.38 7.53 11.46 6.73 5.16 5.24 -0.90 -
DY 4.33 3.82 2.67 1.83 1.19 0.00 0.00 -
P/NAPS 0.83 0.89 0.98 1.19 1.22 1.02 0.90 -1.33%

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