[MISC] YoY Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[MISC] MISC BHD
Announcement Date
09-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 82.3%
YoY- -35.72%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Cumulative Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 4,700,100 4,439,400 4,162,600 5,287,400 4,786,900 5,090,740 4,829,175 -0.45%
PBT -959,400 961,100 637,700 1,255,300 2,154,900 1,284,423 872,433 -
Tax -27,300 -43,200 -19,500 -7,600 -4,700 -5,845 -41,566 -6.76%
NP -986,700 917,900 618,200 1,247,700 2,150,200 1,278,578 830,867 -
-
NP to SH -857,300 910,300 631,800 1,232,700 1,917,600 1,231,496 774,480 -
-
Tax Rate - 4.49% 3.06% 0.61% 0.22% 0.46% 4.76% -
Total Cost 5,686,800 3,521,500 3,544,400 4,039,700 2,636,700 3,812,162 3,998,308 6.04%
-
Net Worth 33,924,879 35,308,657 34,594,450 36,603,159 34,192,707 30,755,581 24,684,814 5.43%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 624,932 624,932 624,932 624,932 446,380 334,785 178,552 23.19%
Div Payout % 0.00% 68.65% 98.91% 50.70% 23.28% 27.19% 23.05% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 33,924,879 35,308,657 34,594,450 36,603,159 34,192,707 30,755,581 24,684,814 5.43%
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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -20.99% 20.68% 14.85% 23.60% 44.92% 25.12% 17.21% -
ROE -2.53% 2.58% 1.83% 3.37% 5.61% 4.00% 3.14% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 105.29 99.45 93.25 118.45 107.24 114.04 108.19 -0.45%
EPS -19.20 20.40 14.20 27.60 43.00 27.60 17.40 -
DPS 14.00 14.00 14.00 14.00 10.00 7.50 4.00 23.19%
NAPS 7.60 7.91 7.75 8.20 7.66 6.89 5.53 5.43%
Adjusted Per Share Value based on latest NOSH - 4,463,800
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 105.29 99.45 93.25 118.45 107.24 114.04 108.19 -0.45%
EPS -19.20 20.40 14.20 27.60 43.00 27.60 17.40 -
DPS 14.00 14.00 14.00 14.00 10.00 7.50 4.00 23.19%
NAPS 7.60 7.91 7.75 8.20 7.66 6.89 5.53 5.43%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 7.66 7.15 5.92 7.46 7.46 7.72 6.50 -
P/RPS 7.27 7.19 6.35 6.30 6.96 6.77 6.01 3.22%
P/EPS -39.88 35.06 41.83 27.01 17.37 27.98 37.46 -
EY -2.51 2.85 2.39 3.70 5.76 3.57 2.67 -
DY 1.83 1.96 2.36 1.88 1.34 0.97 0.62 19.74%
P/NAPS 1.01 0.90 0.76 0.91 0.97 1.12 1.18 -2.55%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 13/08/20 14/08/19 07/08/18 09/08/17 04/08/16 04/08/15 06/08/14 -
Price 7.87 7.21 6.46 7.33 7.50 8.20 6.73 -
P/RPS 7.47 7.25 6.93 6.19 6.99 7.19 6.22 3.09%
P/EPS -40.98 35.36 45.64 26.54 17.46 29.72 38.79 -
EY -2.44 2.83 2.19 3.77 5.73 3.36 2.58 -
DY 1.78 1.94 2.17 1.91 1.33 0.91 0.59 20.18%
P/NAPS 1.04 0.91 0.83 0.89 0.98 1.19 1.22 -2.62%

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