[MISC] YoY Cumulative Quarter Result on 31-Dec-2006 [#3]

Stock
[MISC] MISC BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 78.38%
YoY- -0.28%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 10,467,642 11,784,465 9,416,180 8,334,326 7,901,947 7,815,202 5,315,172 11.94%
PBT 625,762 1,369,372 1,757,536 2,183,411 2,192,918 2,550,163 1,598,244 -14.45%
Tax -37,203 -55,900 -36,574 -6,718 -9,247 10,061 -36,423 0.35%
NP 588,559 1,313,472 1,720,962 2,176,693 2,183,671 2,560,224 1,561,821 -14.99%
-
NP to SH 485,611 1,222,684 1,655,875 2,149,433 2,155,445 2,560,224 1,561,821 -17.67%
-
Tax Rate 5.95% 4.08% 2.08% 0.31% 0.42% -0.39% 2.28% -
Total Cost 9,879,083 10,470,993 7,695,218 6,157,633 5,718,276 5,254,978 3,753,351 17.48%
-
Net Worth 19,350,015 20,161,081 18,749,966 18,562,946 14,880,058 12,145,487 9,631,229 12.31%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 558,173 557,963 558,034 372,002 372,001 836,978 - -
Div Payout % 114.94% 45.63% 33.70% 17.31% 17.26% 32.69% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 19,350,015 20,161,081 18,749,966 18,562,946 14,880,058 12,145,487 9,631,229 12.31%
NOSH 3,721,157 3,719,756 3,720,231 3,720,029 3,720,014 1,859,952 1,859,310 12.24%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 5.62% 11.15% 18.28% 26.12% 27.63% 32.76% 29.38% -
ROE 2.51% 6.06% 8.83% 11.58% 14.49% 21.08% 16.22% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 281.30 316.81 253.11 224.04 212.42 420.18 285.87 -0.26%
EPS 13.05 32.87 44.51 57.78 57.94 137.65 84.00 -26.65%
DPS 15.00 15.00 15.00 10.00 10.00 45.00 0.00 -
NAPS 5.20 5.42 5.04 4.99 4.00 6.53 5.18 0.06%
Adjusted Per Share Value based on latest NOSH - 3,719,885
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 234.50 264.00 210.95 186.71 177.02 175.08 119.07 11.94%
EPS 10.88 27.39 37.10 48.15 48.29 57.36 34.99 -17.67%
DPS 12.50 12.50 12.50 8.33 8.33 18.75 0.00 -
NAPS 4.3349 4.5166 4.2004 4.1586 3.3335 2.7209 2.1576 12.31%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 8.41 8.55 9.75 8.80 9.95 15.30 11.30 -
P/RPS 2.99 2.70 3.85 3.93 4.68 3.64 3.95 -4.53%
P/EPS 64.44 26.01 21.91 15.23 17.17 11.12 13.45 29.80%
EY 1.55 3.84 4.57 6.57 5.82 9.00 7.43 -22.96%
DY 1.78 1.75 1.54 1.14 1.01 2.94 0.00 -
P/NAPS 1.62 1.58 1.93 1.76 2.49 2.34 2.18 -4.82%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 24/02/09 21/02/08 28/02/07 27/02/06 24/02/05 25/02/04 -
Price 7.95 8.55 9.50 9.00 9.65 15.90 12.30 -
P/RPS 2.83 2.70 3.75 4.02 4.54 3.78 4.30 -6.72%
P/EPS 60.92 26.01 21.34 15.58 16.65 11.55 14.64 26.79%
EY 1.64 3.84 4.69 6.42 6.00 8.66 6.83 -21.14%
DY 1.89 1.75 1.58 1.11 1.04 2.83 0.00 -
P/NAPS 1.53 1.58 1.88 1.80 2.41 2.43 2.37 -7.02%

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