[MISC] YoY Quarter Result on 31-Mar-2004 [#4]

Stock
[MISC] MISC BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 17.31%
YoY- 82.0%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 2,864,619 2,845,133 2,835,618 2,291,099 1,387,774 1,359,161 1,586,901 10.34%
PBT 746,898 707,874 2,188,732 728,160 377,155 358,266 460,950 8.37%
Tax -26,663 -20,943 14,590 -410 22,707 -54,069 -18,264 6.50%
NP 720,235 686,931 2,203,322 727,750 399,862 304,197 442,686 8.44%
-
NP to SH 702,590 667,128 2,203,322 727,750 399,862 304,197 442,686 7.99%
-
Tax Rate 3.57% 2.96% -0.67% 0.06% -6.02% 15.09% 3.96% -
Total Cost 2,144,384 2,158,202 632,296 1,563,349 987,912 1,054,964 1,144,215 11.03%
-
Net Worth 18,894,427 17,331,190 14,210,180 10,385,793 9,243,321 8,482,273 7,387,328 16.93%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 743,875 743,827 - - 278,973 2,782 2,968 150.99%
Div Payout % 105.88% 111.50% - - 69.77% 0.91% 0.67% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 18,894,427 17,331,190 14,210,180 10,385,793 9,243,321 8,482,273 7,387,328 16.93%
NOSH 3,719,375 3,719,139 1,859,971 1,861,253 1,859,823 1,854,859 1,855,180 12.28%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 25.14% 24.14% 77.70% 31.76% 28.81% 22.38% 27.90% -
ROE 3.72% 3.85% 15.51% 7.01% 4.33% 3.59% 5.99% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 77.02 76.50 152.45 123.09 74.62 73.28 85.54 -1.73%
EPS 18.89 17.93 118.46 39.10 21.50 16.40 23.80 -3.77%
DPS 20.00 20.00 0.00 0.00 15.00 0.15 0.16 123.52%
NAPS 5.08 4.66 7.64 5.58 4.97 4.573 3.982 4.14%
Adjusted Per Share Value based on latest NOSH - 1,861,253
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 64.17 63.74 63.52 51.33 31.09 30.45 35.55 10.33%
EPS 15.74 14.95 49.36 16.30 8.96 6.81 9.92 7.99%
DPS 16.66 16.66 0.00 0.00 6.25 0.06 0.07 148.83%
NAPS 4.2328 3.8826 3.1834 2.3267 2.0707 1.9002 1.6549 16.93%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 9.15 9.50 16.00 13.70 7.50 7.05 7.15 -
P/RPS 11.88 12.42 10.49 11.13 10.05 9.62 8.36 6.02%
P/EPS 48.44 52.96 13.51 35.04 34.88 42.99 29.96 8.33%
EY 2.06 1.89 7.40 2.85 2.87 2.33 3.34 -7.73%
DY 2.19 2.11 0.00 0.00 2.00 0.02 0.02 118.64%
P/NAPS 1.80 2.04 2.09 2.46 1.51 1.54 1.80 0.00%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 10/05/07 10/05/06 16/05/05 24/05/04 27/05/03 29/05/02 24/05/01 -
Price 9.70 8.55 18.60 11.80 7.65 7.45 7.10 -
P/RPS 12.59 11.18 12.20 9.59 10.25 10.17 8.30 7.18%
P/EPS 51.35 47.66 15.70 30.18 35.58 45.43 29.75 9.51%
EY 1.95 2.10 6.37 3.31 2.81 2.20 3.36 -8.66%
DY 2.06 2.34 0.00 0.00 1.96 0.02 0.02 116.43%
P/NAPS 1.91 1.83 2.43 2.11 1.54 1.63 1.78 1.18%

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