[MISC] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[MISC] MISC BHD
Announcement Date
07-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 33.25%
YoY- 188.75%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/09 CAGR
Revenue 2,292,800 2,505,584 2,180,288 2,166,389 2,155,009 2,202,529 3,047,105 -4.12%
PBT 154,600 519,301 510,518 444,420 218,645 429,416 191,627 -3.12%
Tax -11,200 -15,161 -12,957 -14,025 -76,968 -229,401 -3,244 20.13%
NP 143,400 504,140 497,561 430,395 141,677 200,015 188,383 -3.95%
-
NP to SH 134,200 483,564 470,796 401,022 138,882 143,128 170,101 -3.44%
-
Tax Rate 7.24% 2.92% 2.54% 3.16% 35.20% 53.42% 1.69% -
Total Cost 2,149,400 2,001,444 1,682,727 1,735,994 2,013,332 2,002,514 2,858,722 -4.13%
-
Net Worth 34,951,553 35,844,312 25,845,401 23,390,310 17,855,200 23,787,675 19,228,808 9.25%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/09 CAGR
Net Worth 34,951,553 35,844,312 25,845,401 23,390,310 17,855,200 23,787,675 19,228,808 9.25%
NOSH 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 4,405,124 3,697,847 2.82%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/09 CAGR
NP Margin 6.25% 20.12% 22.82% 19.87% 6.57% 9.08% 6.18% -
ROE 0.38% 1.35% 1.82% 1.71% 0.78% 0.60% 0.88% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/09 CAGR
RPS 51.36 56.13 48.84 48.53 48.28 50.00 82.40 -6.76%
EPS 3.00 10.80 10.50 9.00 3.10 3.20 4.60 -6.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.83 8.03 5.79 5.24 4.00 5.40 5.20 6.24%
Adjusted Per Share Value based on latest NOSH - 4,463,800
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/09 CAGR
RPS 51.36 56.13 48.84 48.53 48.28 49.34 68.26 -4.12%
EPS 3.00 10.80 10.50 9.00 3.10 3.21 3.81 -3.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.83 8.03 5.79 5.24 4.00 5.329 4.3077 9.25%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/09 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 31/12/09 -
Price 7.55 8.80 6.75 5.12 4.25 5.87 8.41 -
P/RPS 14.70 15.68 13.82 10.55 8.80 11.74 10.21 5.54%
P/EPS 251.13 81.23 64.00 56.99 136.60 180.66 182.83 4.81%
EY 0.40 1.23 1.56 1.75 0.73 0.55 0.55 -4.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.10 1.17 0.98 1.06 1.09 1.62 -7.45%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/12/09 CAGR
Date 02/11/16 04/11/15 07/11/14 07/11/13 28/11/12 24/11/11 24/02/10 -
Price 7.50 9.09 7.38 5.01 4.08 6.13 7.95 -
P/RPS 14.60 16.19 15.11 10.32 8.45 12.26 9.65 6.32%
P/EPS 249.47 83.91 69.97 55.77 131.14 188.67 172.83 5.58%
EY 0.40 1.19 1.43 1.79 0.76 0.53 0.58 -5.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.13 1.27 0.96 1.02 1.14 1.53 -6.66%

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