[MISC] YoY Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[MISC] MISC BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 10.71%
YoY- 63.93%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 12,554,906 11,112,434 10,535,929 10,420,269 7,086,896 5,393,629 5,532,364 14.62%
PBT 2,343,381 2,911,214 2,923,890 3,400,217 2,130,992 1,244,193 1,194,565 11.87%
Tax -48,765 -8,957 -12,329 13,414 -48,564 -29,792 -23,524 12.91%
NP 2,294,616 2,902,257 2,911,561 3,413,632 2,082,428 1,214,401 1,171,041 11.85%
-
NP to SH 2,207,833 2,865,910 2,873,926 3,413,632 2,082,428 1,214,401 1,171,041 11.14%
-
Tax Rate 2.08% 0.31% 0.42% -0.39% 2.28% 2.39% 1.97% -
Total Cost 10,260,290 8,210,177 7,624,368 7,006,637 5,004,468 4,179,228 4,361,322 15.31%
-
Net Worth 18,749,966 18,562,945 14,880,058 12,145,487 9,631,229 8,884,956 7,850,566 15.60%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 744,046 496,003 496,001 1,115,971 - 371,755 - -
Div Payout % 33.70% 17.31% 17.26% 32.69% - 30.61% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 18,749,966 18,562,945 14,880,058 12,145,487 9,631,229 8,884,956 7,850,566 15.60%
NOSH 3,720,231 3,720,029 3,720,014 1,859,952 1,859,310 1,858,777 1,860,764 12.23%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 18.28% 26.12% 27.63% 32.76% 29.38% 22.52% 21.17% -
ROE 11.78% 15.44% 19.31% 28.11% 21.62% 13.67% 14.92% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 337.48 298.72 283.22 560.24 381.16 290.17 297.32 2.13%
EPS 59.35 77.04 77.25 183.53 112.00 65.33 62.93 -0.97%
DPS 20.00 13.33 13.33 60.00 0.00 20.00 0.00 -
NAPS 5.04 4.99 4.00 6.53 5.18 4.78 4.219 3.00%
Adjusted Per Share Value based on latest NOSH - 1,860,009
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 281.26 248.95 236.03 233.44 158.76 120.83 123.94 14.62%
EPS 49.46 64.20 64.38 76.47 46.65 27.21 26.23 11.14%
DPS 16.67 11.11 11.11 25.00 0.00 8.33 0.00 -
NAPS 4.2004 4.1586 3.3335 2.7209 2.1576 1.9904 1.7587 15.60%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 9.75 8.80 9.95 15.30 11.30 6.85 7.70 -
P/RPS 2.89 2.95 3.51 2.73 2.96 2.36 2.59 1.84%
P/EPS 16.43 11.42 12.88 8.34 10.09 10.48 12.24 5.02%
EY 6.09 8.75 7.76 12.00 9.91 9.54 8.17 -4.77%
DY 2.05 1.52 1.34 3.92 0.00 2.92 0.00 -
P/NAPS 1.93 1.76 2.49 2.34 2.18 1.43 1.83 0.89%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 21/02/08 28/02/07 27/02/06 24/02/05 25/02/04 27/02/03 27/02/02 -
Price 9.50 9.00 9.65 15.90 12.30 7.60 7.00 -
P/RPS 2.82 3.01 3.41 2.84 3.23 2.62 2.35 3.08%
P/EPS 16.01 11.68 12.49 8.66 10.98 11.63 11.12 6.25%
EY 6.25 8.56 8.01 11.54 9.11 8.60 8.99 -5.87%
DY 2.11 1.48 1.38 3.77 0.00 2.63 0.00 -
P/NAPS 1.88 1.80 2.41 2.43 2.37 1.59 1.66 2.09%

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