[MISC] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[MISC] MISC BHD
Announcement Date
16-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 0.17%
YoY- -20.82%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 CAGR
Revenue 2,392,400 2,600,472 2,538,633 2,284,413 2,359,058 2,590,683 3,527,103 -5.58%
PBT 1,374,100 772,571 344,563 347,613 437,878 379,597 160,638 37.41%
Tax -19,400 -6,140 -25,547 -12,741 -21,599 -189,711 -31,869 -7.08%
NP 1,354,700 766,431 319,016 334,872 416,279 189,886 128,769 41.68%
-
NP to SH 1,346,600 745,186 288,084 300,948 380,079 123,130 82,062 51.32%
-
Tax Rate 1.41% 0.79% 7.41% 3.67% 4.93% 49.98% 19.84% -
Total Cost 1,037,700 1,834,041 2,219,617 1,949,541 1,942,779 2,400,797 3,398,334 -16.10%
-
Net Worth 34,192,707 30,755,581 24,684,814 22,497,551 22,229,724 23,363,376 19,977,084 8.28%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 CAGR
Div 446,380 334,785 178,552 - - - 556,981 -3.22%
Div Payout % 33.15% 44.93% 61.98% - - - 678.73% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 CAGR
Net Worth 34,192,707 30,755,581 24,684,814 22,497,551 22,229,724 23,363,376 19,977,084 8.28%
NOSH 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 4,484,333 3,713,212 2.76%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 CAGR
NP Margin 56.63% 29.47% 12.57% 14.66% 17.65% 7.33% 3.65% -
ROE 3.94% 2.42% 1.17% 1.34% 1.71% 0.53% 0.41% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 CAGR
RPS 53.60 58.26 56.87 51.18 52.85 57.77 94.99 -8.12%
EPS 30.20 16.70 6.50 6.70 8.50 2.70 2.21 47.28%
DPS 10.00 7.50 4.00 0.00 0.00 0.00 15.00 -5.82%
NAPS 7.66 6.89 5.53 5.04 4.98 5.21 5.38 5.37%
Adjusted Per Share Value based on latest NOSH - 4,463,800
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 CAGR
RPS 53.60 58.26 56.87 51.18 52.85 58.04 79.02 -5.58%
EPS 30.20 16.70 6.50 6.70 8.50 2.76 1.84 51.33%
DPS 10.00 7.50 4.00 0.00 0.00 0.00 12.48 -3.22%
NAPS 7.66 6.89 5.53 5.04 4.98 5.234 4.4754 8.28%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/09/09 -
Price 7.46 7.72 6.50 5.10 4.61 7.35 8.90 -
P/RPS 13.92 13.25 11.43 9.97 8.72 12.72 9.37 6.03%
P/EPS 24.73 46.24 100.72 75.65 54.14 267.68 402.71 -33.84%
EY 4.04 2.16 0.99 1.32 1.85 0.37 0.25 50.98%
DY 1.34 0.97 0.62 0.00 0.00 0.00 1.69 -3.37%
P/NAPS 0.97 1.12 1.18 1.01 0.93 1.41 1.65 -7.56%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 CAGR
Date 04/08/16 04/08/15 06/08/14 16/08/13 16/08/12 18/08/11 23/11/09 -
Price 7.50 8.20 6.73 5.14 4.49 7.30 8.80 -
P/RPS 13.99 14.08 11.83 10.04 8.50 12.64 9.26 6.30%
P/EPS 24.86 49.12 104.28 76.24 52.73 265.86 398.19 -33.68%
EY 4.02 2.04 0.96 1.31 1.90 0.38 0.25 50.87%
DY 1.33 0.91 0.59 0.00 0.00 0.00 1.70 -3.56%
P/NAPS 0.98 1.19 1.22 1.02 0.90 1.40 1.64 -7.34%

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