[MISC] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[MISC] MISC BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -61.0%
YoY- 163.94%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 CAGR
Revenue 2,394,400 2,490,268 2,290,542 2,379,539 2,209,103 2,924,355 3,893,434 -6.94%
PBT 780,700 511,852 527,870 349,150 139,398 -222,657 273,498 16.79%
Tax 14,700 295 -16,019 -12,455 -573,494 12,630 -2,090 -
NP 795,400 512,147 511,851 336,695 -434,096 -210,027 271,408 17.25%
-
NP to SH 571,000 486,310 486,396 300,425 -469,827 -307,879 233,449 14.15%
-
Tax Rate -1.88% -0.06% 3.03% 3.57% 411.41% - 0.76% -
Total Cost 1,599,000 1,978,121 1,778,691 2,042,844 2,643,199 3,134,382 3,622,026 -11.39%
-
Net Worth 32,585,740 29,461,079 24,952,642 21,604,792 21,113,774 22,100,755 21,040,147 6.68%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 CAGR
Div - - - - - 446,479 - -
Div Payout % - - - - - 0.00% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 CAGR
Net Worth 32,585,740 29,461,079 24,952,642 21,604,792 21,113,774 22,100,755 21,040,147 6.68%
NOSH 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 4,464,799 3,717,340 2.74%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 CAGR
NP Margin 33.22% 20.57% 22.35% 14.15% -19.65% -7.18% 6.97% -
ROE 1.75% 1.65% 1.95% 1.39% -2.23% -1.39% 1.11% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 CAGR
RPS 53.64 55.79 51.31 53.31 49.49 65.50 104.74 -9.43%
EPS 12.80 10.90 10.90 6.70 -10.60 -6.90 6.28 11.11%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 7.30 6.60 5.59 4.84 4.73 4.95 5.66 3.83%
Adjusted Per Share Value based on latest NOSH - 4,463,800
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 CAGR
RPS 53.64 55.79 51.31 53.31 49.49 65.51 87.22 -6.94%
EPS 12.80 10.90 10.90 6.70 -10.60 -6.90 5.23 14.16%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 7.30 6.60 5.59 4.84 4.73 4.9511 4.7135 6.68%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 30/06/09 -
Price 8.90 8.49 6.90 5.37 5.38 7.87 8.55 -
P/RPS 16.59 15.22 13.45 10.07 10.87 12.02 8.16 11.07%
P/EPS 69.58 77.93 63.32 79.79 -51.12 -114.13 136.15 -9.45%
EY 1.44 1.28 1.58 1.25 -1.96 -0.88 0.73 10.57%
DY 0.00 0.00 0.00 0.00 0.00 1.27 0.00 -
P/NAPS 1.22 1.29 1.23 1.11 1.14 1.59 1.51 -3.10%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 CAGR
Date 06/05/16 30/04/15 09/05/14 23/05/13 16/05/12 11/05/11 20/08/09 -
Price 8.34 9.15 6.41 4.39 3.94 7.31 8.66 -
P/RPS 15.55 16.40 12.49 8.24 7.96 11.16 8.27 9.79%
P/EPS 65.20 83.99 58.83 65.23 -37.43 -106.01 137.90 -10.49%
EY 1.53 1.19 1.70 1.53 -2.67 -0.94 0.73 11.57%
DY 0.00 0.00 0.00 0.00 0.00 1.37 0.00 -
P/NAPS 1.14 1.39 1.15 0.91 0.83 1.48 1.53 -4.26%

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