[MISC] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[MISC] MISC BHD
Announcement Date
09-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -6.7%
YoY- 61.9%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 11,939,600 9,577,600 9,961,072 9,162,168 9,518,156 8,836,412 2,924,355 26.39%
PBT 2,786,400 3,122,800 2,047,408 2,111,480 1,396,600 557,592 -222,657 -
Tax -10,800 58,800 1,180 -64,076 -49,820 -2,293,976 12,630 -
NP 2,775,600 3,181,600 2,048,588 2,047,404 1,346,780 -1,736,384 -210,027 -
-
NP to SH 2,704,800 2,284,000 1,945,240 1,945,584 1,201,700 -1,879,308 -307,879 -
-
Tax Rate 0.39% -1.88% -0.06% 3.03% 3.57% 411.41% - -
Total Cost 9,164,000 6,396,000 7,912,484 7,114,764 8,171,376 10,572,796 3,134,382 19.55%
-
Net Worth 37,362,005 32,585,740 29,461,079 24,952,642 21,604,792 21,113,774 22,100,755 9.13%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 1,249,864 - - - - - 446,479 18.69%
Div Payout % 46.21% - - - - - 0.00% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 37,362,005 32,585,740 29,461,079 24,952,642 21,604,792 21,113,774 22,100,755 9.13%
NOSH 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 4,464,799 -0.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 23.25% 33.22% 20.57% 22.35% 14.15% -19.65% -7.18% -
ROE 7.24% 7.01% 6.60% 7.80% 5.56% -8.90% -1.39% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 267.48 214.56 223.15 205.25 213.23 197.96 65.50 26.40%
EPS 60.40 51.20 43.60 43.60 26.80 -42.40 -6.90 -
DPS 28.00 0.00 0.00 0.00 0.00 0.00 10.00 18.70%
NAPS 8.37 7.30 6.60 5.59 4.84 4.73 4.95 9.14%
Adjusted Per Share Value based on latest NOSH - 4,463,800
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 267.48 214.56 223.15 205.25 213.23 197.96 65.51 26.39%
EPS 60.40 51.20 43.60 43.60 26.80 -42.40 -6.90 -
DPS 28.00 0.00 0.00 0.00 0.00 0.00 10.00 18.70%
NAPS 8.37 7.30 6.60 5.59 4.84 4.73 4.9511 9.13%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 7.32 8.90 8.49 6.90 5.37 5.38 7.87 -
P/RPS 2.74 4.15 3.80 3.36 2.52 2.72 12.02 -21.82%
P/EPS 12.08 17.39 19.48 15.83 19.95 -12.78 -114.13 -
EY 8.28 5.75 5.13 6.32 5.01 -7.83 -0.88 -
DY 3.83 0.00 0.00 0.00 0.00 0.00 1.27 20.17%
P/NAPS 0.87 1.22 1.29 1.23 1.11 1.14 1.59 -9.55%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 04/05/17 06/05/16 30/04/15 09/05/14 23/05/13 16/05/12 11/05/11 -
Price 7.42 8.34 9.15 6.41 4.39 3.94 7.31 -
P/RPS 2.77 3.89 4.10 3.12 2.06 1.99 11.16 -20.70%
P/EPS 12.25 16.30 21.00 14.71 16.31 -9.36 -106.01 -
EY 8.17 6.14 4.76 6.80 6.13 -10.69 -0.94 -
DY 3.77 0.00 0.00 0.00 0.00 0.00 1.37 18.35%
P/NAPS 0.89 1.14 1.39 1.15 0.91 0.83 1.48 -8.11%

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