[MISC] YoY Cumulative Quarter Result on 31-Dec-2004 [#3]

Stock
[MISC] MISC BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 66.07%
YoY- 63.93%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 9,416,180 8,334,326 7,901,947 7,815,202 5,315,172 4,045,222 4,149,273 14.62%
PBT 1,757,536 2,183,411 2,192,918 2,550,163 1,598,244 933,145 895,924 11.87%
Tax -36,574 -6,718 -9,247 10,061 -36,423 -22,344 -17,643 12.91%
NP 1,720,962 2,176,693 2,183,671 2,560,224 1,561,821 910,801 878,281 11.85%
-
NP to SH 1,655,875 2,149,433 2,155,445 2,560,224 1,561,821 910,801 878,281 11.14%
-
Tax Rate 2.08% 0.31% 0.42% -0.39% 2.28% 2.39% 1.97% -
Total Cost 7,695,218 6,157,633 5,718,276 5,254,978 3,753,351 3,134,421 3,270,992 15.31%
-
Net Worth 18,749,966 18,562,946 14,880,058 12,145,487 9,631,229 8,884,957 7,850,566 15.60%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 558,034 372,002 372,001 836,978 - 278,816 - -
Div Payout % 33.70% 17.31% 17.26% 32.69% - 30.61% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 18,749,966 18,562,946 14,880,058 12,145,487 9,631,229 8,884,957 7,850,566 15.60%
NOSH 3,720,231 3,720,029 3,720,014 1,859,952 1,859,310 1,858,777 1,860,764 12.23%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 18.28% 26.12% 27.63% 32.76% 29.38% 22.52% 21.17% -
ROE 8.83% 11.58% 14.49% 21.08% 16.22% 10.25% 11.19% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 253.11 224.04 212.42 420.18 285.87 217.63 222.99 2.13%
EPS 44.51 57.78 57.94 137.65 84.00 49.00 47.20 -0.97%
DPS 15.00 10.00 10.00 45.00 0.00 15.00 0.00 -
NAPS 5.04 4.99 4.00 6.53 5.18 4.78 4.219 3.00%
Adjusted Per Share Value based on latest NOSH - 1,860,009
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 210.95 186.71 177.02 175.08 119.07 90.62 92.95 14.62%
EPS 37.10 48.15 48.29 57.36 34.99 20.40 19.68 11.14%
DPS 12.50 8.33 8.33 18.75 0.00 6.25 0.00 -
NAPS 4.2004 4.1586 3.3335 2.7209 2.1576 1.9904 1.7587 15.60%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 9.75 8.80 9.95 15.30 11.30 6.85 7.70 -
P/RPS 3.85 3.93 4.68 3.64 3.95 3.15 3.45 1.84%
P/EPS 21.91 15.23 17.17 11.12 13.45 13.98 16.31 5.04%
EY 4.57 6.57 5.82 9.00 7.43 7.15 6.13 -4.77%
DY 1.54 1.14 1.01 2.94 0.00 2.19 0.00 -
P/NAPS 1.93 1.76 2.49 2.34 2.18 1.43 1.83 0.89%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 21/02/08 28/02/07 27/02/06 24/02/05 25/02/04 27/02/03 27/02/02 -
Price 9.50 9.00 9.65 15.90 12.30 7.60 7.00 -
P/RPS 3.75 4.02 4.54 3.78 4.30 3.49 3.14 3.00%
P/EPS 21.34 15.58 16.65 11.55 14.64 15.51 14.83 6.25%
EY 4.69 6.42 6.00 8.66 6.83 6.45 6.74 -5.86%
DY 1.58 1.11 1.04 2.83 0.00 1.97 0.00 -
P/NAPS 1.88 1.80 2.41 2.43 2.37 1.59 1.66 2.09%

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