[MISC] YoY Quarter Result on 31-Dec-2016 [#4]

Stock
[MISC] MISC BHD
Announcement Date
10-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 294.78%
YoY- -29.62%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 2,375,500 2,388,500 2,434,500 2,517,500 3,312,062 2,286,791 2,142,049 1.73%
PBT 263,700 355,300 42,000 504,400 763,133 1,027,397 1,090,327 -21.05%
Tax -16,300 -28,400 5,100 -4,700 -10,744 -35,788 37,239 -
NP 247,400 326,900 47,100 499,700 752,389 991,609 1,127,566 -22.32%
-
NP to SH 249,900 338,700 68,200 529,800 752,720 959,034 1,082,980 -21.67%
-
Tax Rate 6.18% 7.99% -12.14% 0.93% 1.41% 3.48% -3.42% -
Total Cost 2,128,100 2,061,600 2,387,400 2,017,800 2,559,673 1,295,182 1,014,483 13.13%
-
Net Worth 34,728,364 35,353,296 34,817,640 38,076,212 35,397,933 27,764,835 24,729,451 5.81%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 535,656 401,742 401,742 892,760 1,004,355 267,828 223,190 15.70%
Div Payout % 214.35% 118.61% 589.06% 168.51% 133.43% 27.93% 20.61% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 34,728,364 35,353,296 34,817,640 38,076,212 35,397,933 27,764,835 24,729,451 5.81%
NOSH 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 0.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 10.41% 13.69% 1.93% 19.85% 22.72% 43.36% 52.64% -
ROE 0.72% 0.96% 0.20% 1.39% 2.13% 3.45% 4.38% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 53.22 53.51 54.54 56.40 74.20 51.23 47.99 1.73%
EPS 5.60 7.60 1.50 11.90 16.90 21.50 24.30 -21.69%
DPS 12.00 9.00 9.00 20.00 22.50 6.00 5.00 15.70%
NAPS 7.78 7.92 7.80 8.53 7.93 6.22 5.54 5.81%
Adjusted Per Share Value based on latest NOSH - 4,463,800
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 53.22 53.51 54.54 56.40 74.20 51.23 47.99 1.73%
EPS 5.60 7.60 1.50 11.90 16.90 21.50 24.30 -21.69%
DPS 12.00 9.00 9.00 20.00 22.50 6.00 5.00 15.70%
NAPS 7.78 7.92 7.80 8.53 7.93 6.22 5.54 5.81%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 8.35 6.70 7.42 7.35 9.37 7.22 5.70 -
P/RPS 15.69 12.52 13.61 13.03 12.63 14.09 11.88 4.74%
P/EPS 149.15 88.30 485.65 61.93 55.57 33.61 23.49 36.05%
EY 0.67 1.13 0.21 1.61 1.80 2.98 4.26 -26.51%
DY 1.44 1.34 1.21 2.72 2.40 0.83 0.88 8.55%
P/NAPS 1.07 0.85 0.95 0.86 1.18 1.16 1.03 0.63%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 18/02/20 22/02/19 13/02/18 10/02/17 05/02/16 06/02/15 13/02/14 -
Price 8.02 6.92 7.08 7.60 8.48 7.74 6.50 -
P/RPS 15.07 12.93 12.98 13.48 11.43 15.11 13.55 1.78%
P/EPS 143.26 91.20 463.40 64.03 50.29 36.03 26.79 32.22%
EY 0.70 1.10 0.22 1.56 1.99 2.78 3.73 -24.32%
DY 1.50 1.30 1.27 2.63 2.65 0.78 0.77 11.74%
P/NAPS 1.03 0.87 0.91 0.89 1.07 1.24 1.17 -2.10%

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