[MISC] YoY Quarter Result on 31-Dec-2004 [#3]

Stock
[MISC] MISC BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 63.89%
YoY- 64.18%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 3,319,967 2,827,623 2,768,762 2,929,781 2,006,058 1,354,691 1,339,078 16.32%
PBT 492,139 963,260 814,219 1,025,996 633,950 343,789 243,120 12.46%
Tax -11,471 -4,171 -5,145 -7,455 -13,568 -5,347 -4,877 15.31%
NP 480,668 959,089 809,074 1,018,541 620,382 338,442 238,243 12.40%
-
NP to SH 440,997 944,479 803,167 1,018,541 620,382 338,442 238,243 10.80%
-
Tax Rate 2.33% 0.43% 0.63% 0.73% 2.14% 1.56% 2.01% -
Total Cost 2,839,299 1,868,534 1,959,688 1,911,240 1,385,676 1,016,249 1,100,835 17.09%
-
Net Worth 18,740,513 18,562,229 14,846,124 11,160,055 9,621,492 8,888,751 7,852,712 15.59%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 18,740,513 18,562,229 14,846,124 11,160,055 9,621,492 8,888,751 7,852,712 15.59%
NOSH 3,718,355 3,719,885 3,711,531 1,860,009 1,857,431 1,859,571 1,861,273 12.21%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 14.48% 33.92% 29.22% 34.77% 30.93% 24.98% 17.79% -
ROE 2.35% 5.09% 5.41% 9.13% 6.45% 3.81% 3.03% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 89.29 76.01 74.60 157.51 108.00 72.85 71.94 3.66%
EPS 11.86 25.39 21.59 27.40 33.40 18.20 12.80 -1.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.04 4.99 4.00 6.00 5.18 4.78 4.219 3.00%
Adjusted Per Share Value based on latest NOSH - 1,860,009
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 74.38 63.35 62.03 65.63 44.94 30.35 30.00 16.33%
EPS 9.88 21.16 17.99 22.82 13.90 7.58 5.34 10.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1983 4.1584 3.3259 2.5001 2.1554 1.9913 1.7592 15.59%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 9.75 8.80 9.95 15.30 11.30 6.85 7.70 -
P/RPS 10.92 11.58 13.34 9.71 10.46 9.40 10.70 0.33%
P/EPS 82.21 34.66 45.98 27.94 33.83 37.64 60.16 5.33%
EY 1.22 2.89 2.17 3.58 2.96 2.66 1.66 -5.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.76 2.49 2.55 2.18 1.43 1.83 0.89%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 21/02/08 28/02/07 27/02/06 24/02/05 25/02/04 27/02/03 27/02/02 -
Price 9.50 9.00 9.65 15.90 12.30 7.60 7.00 -
P/RPS 10.64 11.84 12.94 10.09 11.39 10.43 9.73 1.50%
P/EPS 80.10 35.45 44.59 29.04 36.83 41.76 54.69 6.56%
EY 1.25 2.82 2.24 3.44 2.72 2.39 1.83 -6.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.80 2.41 2.65 2.37 1.59 1.66 2.09%

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