[MISC] YoY Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[MISC] MISC BHD
Announcement Date
18-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 21.24%
YoY- 8.75%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 13,867,000 10,671,700 9,401,200 8,962,700 8,780,300 10,037,700 9,597,200 6.32%
PBT 1,874,300 1,774,700 -123,600 1,512,300 1,344,100 2,003,500 2,814,000 -6.54%
Tax -39,300 -41,100 -46,200 -76,100 -59,800 -12,900 -20,700 11.27%
NP 1,835,000 1,733,600 -169,800 1,436,200 1,284,300 1,990,600 2,793,300 -6.76%
-
NP to SH 1,822,900 1,831,300 -43,000 1,426,300 1,311,500 1,981,400 2,581,600 -5.63%
-
Tax Rate 2.10% 2.32% - 5.03% 4.45% 0.64% 0.74% -
Total Cost 12,032,000 8,938,100 9,571,000 7,526,500 7,496,000 8,047,100 6,803,900 9.96%
-
Net Worth 37,451,283 34,148,070 32,273,274 34,728,364 35,353,296 34,817,640 38,076,212 -0.27%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 1,473,054 1,473,054 1,473,054 1,473,054 1,339,140 1,339,140 1,339,140 1.60%
Div Payout % 80.81% 80.44% 0.00% 103.28% 102.11% 67.59% 51.87% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 37,451,283 34,148,070 32,273,274 34,728,364 35,353,296 34,817,640 38,076,212 -0.27%
NOSH 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 13.23% 16.24% -1.81% 16.02% 14.63% 19.83% 29.11% -
ROE 4.87% 5.36% -0.13% 4.11% 3.71% 5.69% 6.78% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 310.65 239.07 210.61 200.79 196.70 224.87 215.00 6.32%
EPS 40.80 41.00 -1.00 32.00 29.40 44.40 57.80 -5.63%
DPS 33.00 33.00 33.00 33.00 30.00 30.00 30.00 1.60%
NAPS 8.39 7.65 7.23 7.78 7.92 7.80 8.53 -0.27%
Adjusted Per Share Value based on latest NOSH - 4,463,800
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 310.65 239.07 210.61 200.79 196.70 224.87 215.00 6.32%
EPS 40.80 41.00 -1.00 32.00 29.40 44.40 57.80 -5.63%
DPS 33.00 33.00 33.00 33.00 30.00 30.00 30.00 1.60%
NAPS 8.39 7.65 7.23 7.78 7.92 7.80 8.53 -0.27%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 7.50 7.05 6.87 8.35 6.70 7.42 7.35 -
P/RPS 2.41 2.95 3.26 4.16 3.41 3.30 3.42 -5.66%
P/EPS 18.37 17.18 -713.17 26.13 22.80 16.72 12.71 6.32%
EY 5.44 5.82 -0.14 3.83 4.39 5.98 7.87 -5.96%
DY 4.40 4.68 4.80 3.95 4.48 4.04 4.08 1.26%
P/NAPS 0.89 0.92 0.95 1.07 0.85 0.95 0.86 0.57%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 15/02/23 17/02/22 18/02/21 18/02/20 22/02/19 13/02/18 10/02/17 -
Price 7.33 7.00 6.40 8.02 6.92 7.08 7.60 -
P/RPS 2.36 2.93 3.04 3.99 3.52 3.15 3.53 -6.48%
P/EPS 17.95 17.06 -664.38 25.10 23.55 15.95 13.14 5.33%
EY 5.57 5.86 -0.15 3.98 4.25 6.27 7.61 -5.06%
DY 4.50 4.71 5.16 4.11 4.34 4.24 3.95 2.19%
P/NAPS 0.87 0.92 0.89 1.03 0.87 0.91 0.89 -0.37%

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