[MISC] YoY Quarter Result on 31-Mar-2003 [#4]

Stock
[MISC] MISC BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 18.15%
YoY- 31.45%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 2,845,133 2,835,618 2,291,099 1,387,774 1,359,161 1,586,901 1,442,809 11.97%
PBT 707,874 2,188,732 728,160 377,155 358,266 460,950 250,254 18.91%
Tax -20,943 14,590 -410 22,707 -54,069 -18,264 -13,449 7.65%
NP 686,931 2,203,322 727,750 399,862 304,197 442,686 236,805 19.41%
-
NP to SH 667,128 2,203,322 727,750 399,862 304,197 442,686 236,805 18.83%
-
Tax Rate 2.96% -0.67% 0.06% -6.02% 15.09% 3.96% 5.37% -
Total Cost 2,158,202 632,296 1,563,349 987,912 1,054,964 1,144,215 1,206,004 10.18%
-
Net Worth 17,331,190 14,210,180 10,385,793 9,243,321 8,482,273 7,387,328 0 -
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 743,827 - - 278,973 2,782 2,968 316,983 15.26%
Div Payout % 111.50% - - 69.77% 0.91% 0.67% 133.86% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 17,331,190 14,210,180 10,385,793 9,243,321 8,482,273 7,387,328 0 -
NOSH 3,719,139 1,859,971 1,861,253 1,859,823 1,854,859 1,855,180 1,864,606 12.18%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 24.14% 77.70% 31.76% 28.81% 22.38% 27.90% 16.41% -
ROE 3.85% 15.51% 7.01% 4.33% 3.59% 5.99% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 76.50 152.45 123.09 74.62 73.28 85.54 77.38 -0.19%
EPS 17.93 118.46 39.10 21.50 16.40 23.80 12.70 5.91%
DPS 20.00 0.00 0.00 15.00 0.15 0.16 17.00 2.74%
NAPS 4.66 7.64 5.58 4.97 4.573 3.982 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,859,823
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 63.74 63.52 51.33 31.09 30.45 35.55 32.32 11.97%
EPS 14.95 49.36 16.30 8.96 6.81 9.92 5.31 18.82%
DPS 16.66 0.00 0.00 6.25 0.06 0.07 7.10 15.26%
NAPS 3.8826 3.1834 2.3267 2.0707 1.9002 1.6549 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 9.50 16.00 13.70 7.50 7.05 7.15 6.95 -
P/RPS 12.42 10.49 11.13 10.05 9.62 8.36 8.98 5.55%
P/EPS 52.96 13.51 35.04 34.88 42.99 29.96 54.72 -0.54%
EY 1.89 7.40 2.85 2.87 2.33 3.34 1.83 0.53%
DY 2.11 0.00 0.00 2.00 0.02 0.02 2.45 -2.45%
P/NAPS 2.04 2.09 2.46 1.51 1.54 1.80 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 10/05/06 16/05/05 24/05/04 27/05/03 29/05/02 24/05/01 11/05/00 -
Price 8.55 18.60 11.80 7.65 7.45 7.10 6.85 -
P/RPS 11.18 12.20 9.59 10.25 10.17 8.30 8.85 3.97%
P/EPS 47.66 15.70 30.18 35.58 45.43 29.75 53.94 -2.04%
EY 2.10 6.37 3.31 2.81 2.20 3.36 1.85 2.13%
DY 2.34 0.00 0.00 1.96 0.02 0.02 2.48 -0.96%
P/NAPS 1.83 2.43 2.11 1.54 1.63 1.78 0.00 -

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