[MISC] YoY Cumulative Quarter Result on 30-Sep-2006 [#2]

Stock
[MISC] MISC BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 130.74%
YoY- -10.89%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 7,420,537 8,105,229 6,096,213 5,506,703 5,133,185 4,875,331 3,309,114 14.39%
PBT 434,136 1,057,226 1,265,397 1,220,151 1,378,700 1,524,167 964,294 -12.44%
Tax -33,959 -23,852 -25,103 -2,547 -4,102 17,516 -22,855 6.81%
NP 400,177 1,033,374 1,240,294 1,217,604 1,374,598 1,541,683 941,439 -13.27%
-
NP to SH 315,511 973,055 1,214,878 1,204,954 1,352,278 1,541,683 941,439 -16.64%
-
Tax Rate 7.82% 2.26% 1.98% 0.21% 0.30% -1.15% 2.37% -
Total Cost 7,020,360 7,071,855 4,855,919 4,289,099 3,758,587 3,333,648 2,367,675 19.83%
-
Net Worth 20,017,090 20,346,371 19,268,425 18,451,904 14,893,931 11,474,287 9,265,546 13.68%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 558,097 557,944 557,966 372,014 186,174 371,937 - -
Div Payout % 176.89% 57.34% 45.93% 30.87% 13.77% 24.13% - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 20,017,090 20,346,371 19,268,425 18,451,904 14,893,931 11,474,287 9,265,546 13.68%
NOSH 3,720,648 3,719,629 3,719,773 3,720,142 1,861,741 1,859,689 1,860,551 12.23%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 5.39% 12.75% 20.35% 22.11% 26.78% 31.62% 28.45% -
ROE 1.58% 4.78% 6.31% 6.53% 9.08% 13.44% 10.16% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 199.44 217.90 163.89 148.02 275.72 262.16 177.86 1.92%
EPS 8.48 26.16 32.66 32.39 36.35 82.90 50.60 -25.72%
DPS 15.00 15.00 15.00 10.00 10.00 20.00 0.00 -
NAPS 5.38 5.47 5.18 4.96 8.00 6.17 4.98 1.29%
Adjusted Per Share Value based on latest NOSH - 3,720,621
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 166.24 181.58 136.57 123.36 115.00 109.22 74.13 14.39%
EPS 7.07 21.80 27.22 26.99 30.29 34.54 21.09 -16.63%
DPS 12.50 12.50 12.50 8.33 4.17 8.33 0.00 -
NAPS 4.4843 4.5581 4.3166 4.1337 3.3366 2.5705 2.0757 13.68%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 8.90 8.65 10.00 8.60 18.50 12.70 9.50 -
P/RPS 4.46 3.97 6.10 5.81 6.71 4.84 5.34 -2.95%
P/EPS 104.95 33.07 30.62 26.55 25.47 15.32 18.77 33.19%
EY 0.95 3.02 3.27 3.77 3.93 6.53 5.33 -24.96%
DY 1.69 1.73 1.50 1.16 0.54 1.57 0.00 -
P/NAPS 1.65 1.58 1.93 1.73 2.31 2.06 1.91 -2.40%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 23/11/09 20/11/08 22/11/07 23/11/06 22/11/05 10/11/04 12/11/03 -
Price 8.80 8.35 9.70 9.10 9.70 14.60 10.90 -
P/RPS 4.41 3.83 5.92 6.15 3.52 5.57 6.13 -5.33%
P/EPS 103.77 31.92 29.70 28.10 13.35 17.61 21.54 29.92%
EY 0.96 3.13 3.37 3.56 7.49 5.68 4.64 -23.07%
DY 1.70 1.80 1.55 1.10 1.03 1.37 0.00 -
P/NAPS 1.64 1.53 1.87 1.83 1.21 2.37 2.19 -4.70%

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