[MISC] YoY Cumulative Quarter Result on 30-Sep-2002 [#2]

Stock
[MISC] MISC BHD
Announcement Date
21-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 107.71%
YoY- -10.57%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 5,133,185 4,875,331 3,309,114 2,690,531 2,810,195 2,837,804 3,768,136 -0.32%
PBT 1,378,700 1,524,167 964,294 589,356 652,804 688,081 834,289 -0.53%
Tax -4,102 17,516 -22,855 -16,997 -12,766 -17,293 -14,269 1.33%
NP 1,374,598 1,541,683 941,439 572,359 640,038 670,788 820,020 -0.54%
-
NP to SH 1,352,278 1,541,683 941,439 572,359 640,038 670,788 820,020 -0.53%
-
Tax Rate 0.30% -1.15% 2.37% 2.88% 1.96% 2.51% 1.71% -
Total Cost 3,758,587 3,333,648 2,367,675 2,118,172 2,170,157 2,167,016 2,948,116 -0.25%
-
Net Worth 14,893,931 11,474,287 9,265,546 8,808,381 7,548,355 6,484,903 0 -100.00%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 186,174 371,937 - 278,746 2,790 - - -100.00%
Div Payout % 13.77% 24.13% - 48.70% 0.44% - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 14,893,931 11,474,287 9,265,546 8,808,381 7,548,355 6,484,903 0 -100.00%
NOSH 1,861,741 1,859,689 1,860,551 1,858,308 1,860,575 1,858,138 186,368,182 5.01%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 26.78% 31.62% 28.45% 21.27% 22.78% 23.64% 21.76% -
ROE 9.08% 13.44% 10.16% 6.50% 8.48% 10.34% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 275.72 262.16 177.86 144.78 151.04 152.72 2.02 -5.09%
EPS 36.35 82.90 50.60 30.80 34.40 36.10 0.44 -4.58%
DPS 10.00 20.00 0.00 15.00 0.15 0.00 0.00 -100.00%
NAPS 8.00 6.17 4.98 4.74 4.057 3.49 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 1,854,975
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 115.11 109.33 74.21 60.34 63.02 63.64 84.50 -0.32%
EPS 30.33 34.57 21.11 12.84 14.35 15.04 18.39 -0.53%
DPS 4.18 8.34 0.00 6.25 0.06 0.00 0.00 -100.00%
NAPS 3.34 2.5732 2.0778 1.9753 1.6928 1.4543 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 18.50 12.70 9.50 7.30 6.70 6.90 0.00 -
P/RPS 6.71 4.84 5.34 5.04 4.44 4.52 0.00 -100.00%
P/EPS 25.47 15.32 18.77 23.70 19.48 19.11 0.00 -100.00%
EY 3.93 6.53 5.33 4.22 5.13 5.23 0.00 -100.00%
DY 0.54 1.57 0.00 2.05 0.02 0.00 0.00 -100.00%
P/NAPS 2.31 2.06 1.91 1.54 1.65 1.98 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 22/11/05 10/11/04 12/11/03 21/11/02 28/11/01 08/11/00 30/11/99 -
Price 9.70 14.60 10.90 7.10 6.85 7.50 0.00 -
P/RPS 3.52 5.57 6.13 4.90 4.54 4.91 0.00 -100.00%
P/EPS 13.35 17.61 21.54 23.05 19.91 20.78 0.00 -100.00%
EY 7.49 5.68 4.64 4.34 5.02 4.81 0.00 -100.00%
DY 1.03 1.37 0.00 2.11 0.02 0.00 0.00 -100.00%
P/NAPS 1.21 2.37 2.19 1.50 1.69 2.15 0.00 -100.00%

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