[MISC] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[MISC] MISC BHD
Announcement Date
13-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 170.06%
YoY- 50.18%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 31/03/09 CAGR
Revenue 2,517,500 3,312,062 2,286,791 2,142,049 2,306,983 3,307,432 3,999,001 -5.79%
PBT 504,400 763,133 1,027,397 1,090,327 720,800 286,152 186,884 13.65%
Tax -4,700 -10,744 -35,788 37,239 76,799 -52,493 -11,666 -11.05%
NP 499,700 752,389 991,609 1,127,566 797,599 233,659 175,218 14.46%
-
NP to SH 529,800 752,720 959,034 1,082,980 721,111 196,435 143,908 18.29%
-
Tax Rate 0.93% 1.41% 3.48% -3.42% -10.65% 18.34% 6.24% -
Total Cost 2,017,800 2,559,673 1,295,182 1,014,483 1,509,384 3,073,773 3,823,783 -7.90%
-
Net Worth 38,076,212 35,397,933 27,764,835 24,729,451 21,113,774 20,762,677 18,594,888 9.67%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 31/03/09 CAGR
Div 892,760 1,004,355 267,828 223,190 - 771,846 743,795 2.38%
Div Payout % 168.51% 133.43% 27.93% 20.61% - 392.93% 516.85% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 31/03/09 CAGR
Net Worth 38,076,212 35,397,933 27,764,835 24,729,451 21,113,774 20,762,677 18,594,888 9.67%
NOSH 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 3,859,233 3,718,977 2.38%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 31/03/09 CAGR
NP Margin 19.85% 22.72% 43.36% 52.64% 34.57% 7.06% 4.38% -
ROE 1.39% 2.13% 3.45% 4.38% 3.42% 0.95% 0.77% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 31/03/09 CAGR
RPS 56.40 74.20 51.23 47.99 51.68 85.70 107.53 -7.98%
EPS 11.90 16.90 21.50 24.30 16.10 5.09 3.78 15.92%
DPS 20.00 22.50 6.00 5.00 0.00 20.00 20.00 0.00%
NAPS 8.53 7.93 6.22 5.54 4.73 5.38 5.00 7.12%
Adjusted Per Share Value based on latest NOSH - 4,463,800
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 31/03/09 CAGR
RPS 56.40 74.20 51.23 47.99 51.68 74.09 89.59 -5.79%
EPS 11.90 16.90 21.50 24.30 16.10 4.40 3.22 18.34%
DPS 20.00 22.50 6.00 5.00 0.00 17.29 16.66 2.38%
NAPS 8.53 7.93 6.22 5.54 4.73 4.6513 4.1657 9.67%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 31/03/09 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 31/03/09 -
Price 7.35 9.37 7.22 5.70 4.30 8.10 8.35 -
P/RPS 13.03 12.63 14.09 11.88 8.32 9.45 7.77 6.89%
P/EPS 61.93 55.57 33.61 23.49 26.62 159.14 215.79 -14.86%
EY 1.61 1.80 2.98 4.26 3.76 0.63 0.46 17.52%
DY 2.72 2.40 0.83 0.88 0.00 2.47 2.40 1.62%
P/NAPS 0.86 1.18 1.16 1.03 0.91 1.51 1.67 -8.19%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 31/03/09 CAGR
Date 10/02/17 05/02/16 06/02/15 13/02/14 - 06/05/10 11/05/09 -
Price 7.60 8.48 7.74 6.50 0.00 8.82 8.50 -
P/RPS 13.48 11.43 15.11 13.55 0.00 10.29 7.90 7.12%
P/EPS 64.03 50.29 36.03 26.79 0.00 173.28 219.66 -14.69%
EY 1.56 1.99 2.78 3.73 0.00 0.58 0.46 17.04%
DY 2.63 2.65 0.78 0.77 0.00 2.27 2.35 1.46%
P/NAPS 0.89 1.07 1.24 1.17 0.00 1.64 1.70 -8.00%

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