[MISC] YoY Cumulative Quarter Result on 31-Dec-2005 [#3]

Stock
[MISC] MISC BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 59.39%
YoY- -15.81%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 11,784,465 9,416,180 8,334,326 7,901,947 7,815,202 5,315,172 4,045,222 19.48%
PBT 1,369,372 1,757,536 2,183,411 2,192,918 2,550,163 1,598,244 933,145 6.59%
Tax -55,900 -36,574 -6,718 -9,247 10,061 -36,423 -22,344 16.49%
NP 1,313,472 1,720,962 2,176,693 2,183,671 2,560,224 1,561,821 910,801 6.28%
-
NP to SH 1,222,684 1,655,875 2,149,433 2,155,445 2,560,224 1,561,821 910,801 5.02%
-
Tax Rate 4.08% 2.08% 0.31% 0.42% -0.39% 2.28% 2.39% -
Total Cost 10,470,993 7,695,218 6,157,633 5,718,276 5,254,978 3,753,351 3,134,421 22.24%
-
Net Worth 20,161,081 18,749,966 18,562,946 14,880,058 12,145,487 9,631,229 8,884,957 14.61%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 557,963 558,034 372,002 372,001 836,978 - 278,816 12.24%
Div Payout % 45.63% 33.70% 17.31% 17.26% 32.69% - 30.61% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 20,161,081 18,749,966 18,562,946 14,880,058 12,145,487 9,631,229 8,884,957 14.61%
NOSH 3,719,756 3,720,231 3,720,029 3,720,014 1,859,952 1,859,310 1,858,777 12.24%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 11.15% 18.28% 26.12% 27.63% 32.76% 29.38% 22.52% -
ROE 6.06% 8.83% 11.58% 14.49% 21.08% 16.22% 10.25% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 316.81 253.11 224.04 212.42 420.18 285.87 217.63 6.45%
EPS 32.87 44.51 57.78 57.94 137.65 84.00 49.00 -6.43%
DPS 15.00 15.00 10.00 10.00 45.00 0.00 15.00 0.00%
NAPS 5.42 5.04 4.99 4.00 6.53 5.18 4.78 2.11%
Adjusted Per Share Value based on latest NOSH - 3,711,531
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 264.00 210.95 186.71 177.02 175.08 119.07 90.62 19.48%
EPS 27.39 37.10 48.15 48.29 57.36 34.99 20.40 5.02%
DPS 12.50 12.50 8.33 8.33 18.75 0.00 6.25 12.23%
NAPS 4.5166 4.2004 4.1586 3.3335 2.7209 2.1576 1.9904 14.61%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 8.55 9.75 8.80 9.95 15.30 11.30 6.85 -
P/RPS 2.70 3.85 3.93 4.68 3.64 3.95 3.15 -2.53%
P/EPS 26.01 21.91 15.23 17.17 11.12 13.45 13.98 10.89%
EY 3.84 4.57 6.57 5.82 9.00 7.43 7.15 -9.83%
DY 1.75 1.54 1.14 1.01 2.94 0.00 2.19 -3.66%
P/NAPS 1.58 1.93 1.76 2.49 2.34 2.18 1.43 1.67%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/09 21/02/08 28/02/07 27/02/06 24/02/05 25/02/04 27/02/03 -
Price 8.55 9.50 9.00 9.65 15.90 12.30 7.60 -
P/RPS 2.70 3.75 4.02 4.54 3.78 4.30 3.49 -4.18%
P/EPS 26.01 21.34 15.58 16.65 11.55 14.64 15.51 8.99%
EY 3.84 4.69 6.42 6.00 8.66 6.83 6.45 -8.27%
DY 1.75 1.58 1.11 1.04 2.83 0.00 1.97 -1.95%
P/NAPS 1.58 1.88 1.80 2.41 2.43 2.37 1.59 -0.10%

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