[MISC] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[MISC] MISC BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 419.23%
YoY- 141.36%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 31/03/09 31/03/08 CAGR
Revenue 3,312,062 2,286,791 2,142,049 2,306,983 3,307,432 3,999,001 3,531,312 -0.82%
PBT 763,133 1,027,397 1,090,327 720,800 286,152 186,884 841,891 -1.25%
Tax -10,744 -35,788 37,239 76,799 -52,493 -11,666 -34,458 -13.95%
NP 752,389 991,609 1,127,566 797,599 233,659 175,218 807,433 -0.90%
-
NP to SH 752,720 959,034 1,082,980 721,111 196,435 143,908 764,484 -0.19%
-
Tax Rate 1.41% 3.48% -3.42% -10.65% 18.34% 6.24% 4.09% -
Total Cost 2,559,673 1,295,182 1,014,483 1,509,384 3,073,773 3,823,783 2,723,879 -0.79%
-
Net Worth 35,397,933 27,764,835 24,729,451 21,113,774 20,762,677 18,594,888 18,709,499 8.56%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 31/03/09 31/03/08 CAGR
Div 1,004,355 267,828 223,190 - 771,846 743,795 743,916 3.94%
Div Payout % 133.43% 27.93% 20.61% - 392.93% 516.85% 97.31% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 35,397,933 27,764,835 24,729,451 21,113,774 20,762,677 18,594,888 18,709,499 8.56%
NOSH 4,463,800 4,463,800 4,463,800 4,463,800 3,859,233 3,718,977 3,719,582 2.37%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 22.72% 43.36% 52.64% 34.57% 7.06% 4.38% 22.86% -
ROE 2.13% 3.45% 4.38% 3.42% 0.95% 0.77% 4.09% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 31/03/09 31/03/08 CAGR
RPS 74.20 51.23 47.99 51.68 85.70 107.53 94.94 -3.12%
EPS 16.90 21.50 24.30 16.10 5.09 3.78 20.55 -2.48%
DPS 22.50 6.00 5.00 0.00 20.00 20.00 20.00 1.53%
NAPS 7.93 6.22 5.54 4.73 5.38 5.00 5.03 6.04%
Adjusted Per Share Value based on latest NOSH - 4,463,800
31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 31/03/09 31/03/08 CAGR
RPS 74.20 51.23 47.99 51.68 74.09 89.59 79.11 -0.82%
EPS 16.90 21.50 24.30 16.10 4.40 3.22 17.13 -0.17%
DPS 22.50 6.00 5.00 0.00 17.29 16.66 16.67 3.94%
NAPS 7.93 6.22 5.54 4.73 4.6513 4.1657 4.1914 8.56%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 31/03/09 31/03/08 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 31/03/09 31/03/08 -
Price 9.37 7.22 5.70 4.30 8.10 8.35 9.20 -
P/RPS 12.63 14.09 11.88 8.32 9.45 7.77 9.69 3.47%
P/EPS 55.57 33.61 23.49 26.62 159.14 215.79 44.76 2.82%
EY 1.80 2.98 4.26 3.76 0.63 0.46 2.23 -2.72%
DY 2.40 0.83 0.88 0.00 2.47 2.40 2.17 1.30%
P/NAPS 1.18 1.16 1.03 0.91 1.51 1.67 1.83 -5.50%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 31/03/09 31/03/08 CAGR
Date 05/02/16 06/02/15 13/02/14 - 06/05/10 11/05/09 12/05/08 -
Price 8.48 7.74 6.50 0.00 8.82 8.50 9.50 -
P/RPS 11.43 15.11 13.55 0.00 10.29 7.90 10.01 1.72%
P/EPS 50.29 36.03 26.79 0.00 173.28 219.66 46.22 1.09%
EY 1.99 2.78 3.73 0.00 0.58 0.46 2.16 -1.05%
DY 2.65 0.78 0.77 0.00 2.27 2.35 2.11 2.98%
P/NAPS 1.07 1.24 1.17 0.00 1.64 1.70 1.89 -7.07%

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