[MISC] YoY Quarter Result on 30-Sep-2003 [#2]

Stock
[MISC] MISC BHD
Announcement Date
12-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 9.03%
YoY- 65.45%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 2,787,969 2,533,551 2,556,434 1,830,554 1,369,845 1,383,805 1,514,791 10.69%
PBT 696,655 628,427 599,583 502,290 305,689 305,542 365,827 11.32%
Tax -2,276 1,066 21,908 -11,232 -8,893 -6,893 -7,517 -18.04%
NP 694,379 629,493 621,491 491,058 296,796 298,649 358,310 11.65%
-
NP to SH 682,734 617,321 621,491 491,058 296,796 298,649 358,310 11.33%
-
Tax Rate 0.33% -0.17% -3.65% 2.24% 2.91% 2.26% 2.05% -
Total Cost 2,093,590 1,904,058 1,934,943 1,339,496 1,073,049 1,085,156 1,156,481 10.39%
-
Net Worth 18,454,281 14,893,931 11,480,836 9,263,139 8,792,581 7,525,583 6,479,284 19.04%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 372,062 186,174 372,150 - 278,246 2,782 185,652 12.27%
Div Payout % 54.50% 30.16% 59.88% - 93.75% 0.93% 51.81% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 18,454,281 14,893,931 11,480,836 9,263,139 8,792,581 7,525,583 6,479,284 19.04%
NOSH 3,720,621 1,861,741 1,860,751 1,860,068 1,854,975 1,854,962 1,856,528 12.27%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 24.91% 24.85% 24.31% 26.83% 21.67% 21.58% 23.65% -
ROE 3.70% 4.14% 5.41% 5.30% 3.38% 3.97% 5.53% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 74.93 136.09 137.39 98.41 73.85 74.60 81.59 -1.40%
EPS 18.35 16.60 33.40 26.40 16.00 16.10 19.30 -0.83%
DPS 10.00 10.00 20.00 0.00 15.00 0.15 10.00 0.00%
NAPS 4.96 8.00 6.17 4.98 4.74 4.057 3.49 6.03%
Adjusted Per Share Value based on latest NOSH - 1,860,068
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 62.46 56.76 57.27 41.01 30.69 31.00 33.94 10.69%
EPS 15.29 13.83 13.92 11.00 6.65 6.69 8.03 11.32%
DPS 8.34 4.17 8.34 0.00 6.23 0.06 4.16 12.28%
NAPS 4.1342 3.3366 2.572 2.0752 1.9698 1.6859 1.4515 19.04%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 8.60 18.50 12.70 9.50 7.30 6.70 6.90 -
P/RPS 11.48 13.59 9.24 9.65 9.89 8.98 8.46 5.21%
P/EPS 46.87 55.79 38.02 35.98 45.63 41.61 35.75 4.61%
EY 2.13 1.79 2.63 2.78 2.19 2.40 2.80 -4.45%
DY 1.16 0.54 1.57 0.00 2.05 0.02 1.45 -3.64%
P/NAPS 1.73 2.31 2.06 1.91 1.54 1.65 1.98 -2.22%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 23/11/06 22/11/05 10/11/04 12/11/03 21/11/02 28/11/01 08/11/00 -
Price 9.10 9.70 14.60 10.90 7.10 6.85 7.50 -
P/RPS 12.14 7.13 10.63 11.08 9.61 9.18 9.19 4.74%
P/EPS 49.59 29.25 43.71 41.29 44.38 42.55 38.86 4.14%
EY 2.02 3.42 2.29 2.42 2.25 2.35 2.57 -3.93%
DY 1.10 1.03 1.37 0.00 2.11 0.02 1.33 -3.11%
P/NAPS 1.83 1.21 2.37 2.19 1.50 1.69 2.15 -2.64%

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