[MISC] YoY Quarter Result on 31-Mar-2009 [#4]

Stock
[MISC] MISC BHD
Announcement Date
11-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -42.35%
YoY- -81.18%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 2,142,049 2,306,983 3,307,432 3,999,001 3,531,312 2,864,619 2,845,133 -3.59%
PBT 1,090,327 720,800 286,152 186,884 841,891 746,898 707,874 5.72%
Tax 37,239 76,799 -52,493 -11,666 -34,458 -26,663 -20,943 -
NP 1,127,566 797,599 233,659 175,218 807,433 720,235 686,931 6.59%
-
NP to SH 1,082,980 721,111 196,435 143,908 764,484 702,590 667,128 6.44%
-
Tax Rate -3.42% -10.65% 18.34% 6.24% 4.09% 3.57% 2.96% -
Total Cost 1,014,483 1,509,384 3,073,773 3,823,783 2,723,879 2,144,384 2,158,202 -9.27%
-
Net Worth 24,729,451 21,113,774 20,762,677 18,594,888 18,709,499 18,894,427 17,331,190 4.68%
Dividend
31/12/13 31/12/12 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 223,190 - 771,846 743,795 743,916 743,875 743,827 -14.37%
Div Payout % 20.61% - 392.93% 516.85% 97.31% 105.88% 111.50% -
Equity
31/12/13 31/12/12 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 24,729,451 21,113,774 20,762,677 18,594,888 18,709,499 18,894,427 17,331,190 4.68%
NOSH 4,463,800 4,463,800 3,859,233 3,718,977 3,719,582 3,719,375 3,719,139 2.38%
Ratio Analysis
31/12/13 31/12/12 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 52.64% 34.57% 7.06% 4.38% 22.86% 25.14% 24.14% -
ROE 4.38% 3.42% 0.95% 0.77% 4.09% 3.72% 3.85% -
Per Share
31/12/13 31/12/12 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 47.99 51.68 85.70 107.53 94.94 77.02 76.50 -5.83%
EPS 24.30 16.10 5.09 3.78 20.55 18.89 17.93 3.99%
DPS 5.00 0.00 20.00 20.00 20.00 20.00 20.00 -16.36%
NAPS 5.54 4.73 5.38 5.00 5.03 5.08 4.66 2.25%
Adjusted Per Share Value based on latest NOSH - 3,718,977
31/12/13 31/12/12 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 47.99 51.68 74.09 89.59 79.11 64.17 63.74 -3.59%
EPS 24.30 16.10 4.40 3.22 17.13 15.74 14.95 6.46%
DPS 5.00 0.00 17.29 16.66 16.67 16.66 16.66 -14.36%
NAPS 5.54 4.73 4.6513 4.1657 4.1914 4.2328 3.8826 4.68%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/12/13 31/12/12 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 5.70 4.30 8.10 8.35 9.20 9.15 9.50 -
P/RPS 11.88 8.32 9.45 7.77 9.69 11.88 12.42 -0.57%
P/EPS 23.49 26.62 159.14 215.79 44.76 48.44 52.96 -9.94%
EY 4.26 3.76 0.63 0.46 2.23 2.06 1.89 11.04%
DY 0.88 0.00 2.47 2.40 2.17 2.19 2.11 -10.65%
P/NAPS 1.03 0.91 1.51 1.67 1.83 1.80 2.04 -8.43%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 13/02/14 - 06/05/10 11/05/09 12/05/08 10/05/07 10/05/06 -
Price 6.50 0.00 8.82 8.50 9.50 9.70 8.55 -
P/RPS 13.55 0.00 10.29 7.90 10.01 12.59 11.18 2.50%
P/EPS 26.79 0.00 173.28 219.66 46.22 51.35 47.66 -7.15%
EY 3.73 0.00 0.58 0.46 2.16 1.95 2.10 7.68%
DY 0.77 0.00 2.27 2.35 2.11 2.06 2.34 -13.34%
P/NAPS 1.17 0.00 1.64 1.70 1.89 1.91 1.83 -5.60%

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