[MISC] YoY Quarter Result on 30-Sep-2009 [#2]

Stock
[MISC] MISC BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -64.85%
YoY- -81.77%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 2,284,413 2,359,058 2,590,683 3,527,103 4,455,932 3,174,994 2,787,969 -2.90%
PBT 347,613 437,878 379,597 160,638 497,853 665,218 696,655 -9.78%
Tax -12,741 -21,599 -189,711 -31,869 -13,990 -10,241 -2,276 29.05%
NP 334,872 416,279 189,886 128,769 483,863 654,977 694,379 -10.23%
-
NP to SH 300,948 380,079 123,130 82,062 450,197 639,262 682,734 -11.42%
-
Tax Rate 3.67% 4.93% 49.98% 19.84% 2.81% 1.54% 0.33% -
Total Cost 1,949,541 1,942,779 2,400,797 3,398,334 3,972,069 2,520,017 2,093,590 -1.05%
-
Net Worth 22,497,551 22,229,724 23,363,376 19,977,084 20,351,879 19,263,391 18,454,281 2.97%
Dividend
30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - 556,981 558,095 557,820 372,062 -
Div Payout % - - - 678.73% 123.97% 87.26% 54.50% -
Equity
30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 22,497,551 22,229,724 23,363,376 19,977,084 20,351,879 19,263,391 18,454,281 2.97%
NOSH 4,463,800 4,463,800 4,484,333 3,713,212 3,720,636 3,718,801 3,720,621 2.73%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 14.66% 17.65% 7.33% 3.65% 10.86% 20.63% 24.91% -
ROE 1.34% 1.71% 0.53% 0.41% 2.21% 3.32% 3.70% -
Per Share
30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 51.18 52.85 57.77 94.99 119.76 85.38 74.93 -5.48%
EPS 6.70 8.50 2.70 2.21 12.10 17.19 18.35 -13.85%
DPS 0.00 0.00 0.00 15.00 15.00 15.00 10.00 -
NAPS 5.04 4.98 5.21 5.38 5.47 5.18 4.96 0.23%
Adjusted Per Share Value based on latest NOSH - 3,713,212
30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 51.18 52.85 58.04 79.02 99.82 71.13 62.46 -2.90%
EPS 6.70 8.50 2.76 1.84 10.09 14.32 15.29 -11.50%
DPS 0.00 0.00 0.00 12.48 12.50 12.50 8.34 -
NAPS 5.04 4.98 5.234 4.4754 4.5593 4.3155 4.1342 2.97%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/06/13 29/06/12 30/06/11 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 5.10 4.61 7.35 8.90 8.65 10.00 8.60 -
P/RPS 9.97 8.72 12.72 9.37 7.22 11.71 11.48 -2.06%
P/EPS 75.65 54.14 267.68 402.71 71.49 58.17 46.87 7.34%
EY 1.32 1.85 0.37 0.25 1.40 1.72 2.13 -6.83%
DY 0.00 0.00 0.00 1.69 1.73 1.50 1.16 -
P/NAPS 1.01 0.93 1.41 1.65 1.58 1.93 1.73 -7.65%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 16/08/13 16/08/12 18/08/11 23/11/09 20/11/08 22/11/07 23/11/06 -
Price 5.14 4.49 7.30 8.80 8.35 9.70 9.10 -
P/RPS 10.04 8.50 12.64 9.26 6.97 11.36 12.14 -2.77%
P/EPS 76.24 52.73 265.86 398.19 69.01 56.43 49.59 6.57%
EY 1.31 1.90 0.38 0.25 1.45 1.77 2.02 -6.21%
DY 0.00 0.00 0.00 1.70 1.80 1.55 1.10 -
P/NAPS 1.02 0.90 1.40 1.64 1.53 1.87 1.83 -8.29%

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