[MISC] YoY Annualized Quarter Result on 31-Dec-2005 [#3]

Stock
[MISC] MISC BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 6.26%
YoY- -15.81%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 15,712,620 12,554,906 11,112,434 10,535,929 10,420,269 7,086,896 5,393,629 19.48%
PBT 1,825,829 2,343,381 2,911,214 2,923,890 3,400,217 2,130,992 1,244,193 6.59%
Tax -74,533 -48,765 -8,957 -12,329 13,414 -48,564 -29,792 16.49%
NP 1,751,296 2,294,616 2,902,257 2,911,561 3,413,632 2,082,428 1,214,401 6.28%
-
NP to SH 1,630,245 2,207,833 2,865,910 2,873,926 3,413,632 2,082,428 1,214,401 5.02%
-
Tax Rate 4.08% 2.08% 0.31% 0.42% -0.39% 2.28% 2.39% -
Total Cost 13,961,324 10,260,290 8,210,177 7,624,368 7,006,637 5,004,468 4,179,228 22.24%
-
Net Worth 20,161,082 18,749,966 18,562,945 14,880,058 12,145,487 9,631,229 8,884,956 14.61%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 743,951 744,046 496,003 496,001 1,115,971 - 371,755 12.24%
Div Payout % 45.63% 33.70% 17.31% 17.26% 32.69% - 30.61% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 20,161,082 18,749,966 18,562,945 14,880,058 12,145,487 9,631,229 8,884,956 14.61%
NOSH 3,719,756 3,720,231 3,720,029 3,720,014 1,859,952 1,859,310 1,858,777 12.24%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 11.15% 18.28% 26.12% 27.63% 32.76% 29.38% 22.52% -
ROE 8.09% 11.78% 15.44% 19.31% 28.11% 21.62% 13.67% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 422.41 337.48 298.72 283.22 560.24 381.16 290.17 6.45%
EPS 43.83 59.35 77.04 77.25 183.53 112.00 65.33 -6.43%
DPS 20.00 20.00 13.33 13.33 60.00 0.00 20.00 0.00%
NAPS 5.42 5.04 4.99 4.00 6.53 5.18 4.78 2.11%
Adjusted Per Share Value based on latest NOSH - 3,711,531
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 352.00 281.26 248.95 236.03 233.44 158.76 120.83 19.48%
EPS 36.52 49.46 64.20 64.38 76.47 46.65 27.21 5.02%
DPS 16.67 16.67 11.11 11.11 25.00 0.00 8.33 12.24%
NAPS 4.5166 4.2004 4.1586 3.3335 2.7209 2.1576 1.9904 14.61%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 8.55 9.75 8.80 9.95 15.30 11.30 6.85 -
P/RPS 2.02 2.89 2.95 3.51 2.73 2.96 2.36 -2.55%
P/EPS 19.51 16.43 11.42 12.88 8.34 10.09 10.48 10.90%
EY 5.13 6.09 8.75 7.76 12.00 9.91 9.54 -9.81%
DY 2.34 2.05 1.52 1.34 3.92 0.00 2.92 -3.62%
P/NAPS 1.58 1.93 1.76 2.49 2.34 2.18 1.43 1.67%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/09 21/02/08 28/02/07 27/02/06 24/02/05 25/02/04 27/02/03 -
Price 8.55 9.50 9.00 9.65 15.90 12.30 7.60 -
P/RPS 2.02 2.82 3.01 3.41 2.84 3.23 2.62 -4.23%
P/EPS 19.51 16.01 11.68 12.49 8.66 10.98 11.63 8.99%
EY 5.13 6.25 8.56 8.01 11.54 9.11 8.60 -8.24%
DY 2.34 2.11 1.48 1.38 3.77 0.00 2.63 -1.92%
P/NAPS 1.58 1.88 1.80 2.41 2.43 2.37 1.59 -0.10%

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