[MISC] YoY TTM Result on 30-Jun-2005 [#1]

Stock
[MISC] MISC BHD
Announcement Date
22-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -3.89%
YoY- 65.92%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 13,675,570 11,401,430 10,866,180 10,921,467 8,446,608 5,590,870 5,402,730 16.72%
PBT 2,558,621 3,006,992 2,674,016 4,564,584 2,788,984 1,488,637 1,301,791 11.90%
Tax -66,032 -47,972 -25,293 23,875 -29,602 -3,156 -73,943 -1.86%
NP 2,492,589 2,959,020 2,648,723 4,588,459 2,759,382 1,485,481 1,227,848 12.51%
-
NP to SH 2,367,601 2,905,419 2,609,836 4,578,311 2,759,382 1,485,481 1,227,848 11.55%
-
Tax Rate 2.58% 1.60% 0.95% -0.52% 1.06% 0.21% 5.68% -
Total Cost 11,182,981 8,442,410 8,217,457 6,333,008 5,687,226 4,105,389 4,174,882 17.82%
-
Net Worth 19,783,816 19,460,062 18,634,774 14,880,872 11,302,560 9,696,218 8,803,120 14.43%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 1,301,736 1,115,937 930,002 1,116,138 - 557,219 556,473 15.20%
Div Payout % 54.98% 38.41% 35.63% 24.38% - 37.51% 45.32% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 19,783,816 19,460,062 18,634,774 14,880,872 11,302,560 9,696,218 8,803,120 14.43%
NOSH 3,718,762 3,720,853 3,719,515 1,860,109 1,858,973 1,861,078 1,861,912 12.20%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 18.23% 25.95% 24.38% 42.01% 32.67% 26.57% 22.73% -
ROE 11.97% 14.93% 14.01% 30.77% 24.41% 15.32% 13.95% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 367.75 306.42 292.14 587.14 454.37 300.41 290.17 4.02%
EPS 63.67 78.08 70.17 246.13 148.44 79.82 65.95 -0.58%
DPS 35.00 30.00 25.00 60.00 0.00 30.00 30.00 2.60%
NAPS 5.32 5.23 5.01 8.00 6.08 5.21 4.728 1.98%
Adjusted Per Share Value based on latest NOSH - 1,860,109
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 306.37 255.42 243.43 244.67 189.22 125.25 121.03 16.72%
EPS 53.04 65.09 58.47 102.57 61.82 33.28 27.51 11.55%
DPS 29.16 25.00 20.83 25.00 0.00 12.48 12.47 15.19%
NAPS 4.4321 4.3595 4.1746 3.3337 2.532 2.1722 1.9721 14.43%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 8.25 9.80 7.70 17.90 11.80 7.65 7.45 -
P/RPS 2.24 3.20 2.64 3.05 2.60 2.55 2.57 -2.26%
P/EPS 12.96 12.55 10.97 7.27 7.95 9.58 11.30 2.30%
EY 7.72 7.97 9.11 13.75 12.58 10.43 8.85 -2.24%
DY 4.24 3.06 3.25 3.35 0.00 3.92 4.03 0.84%
P/NAPS 1.55 1.87 1.54 2.24 1.94 1.47 1.58 -0.31%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 18/08/08 16/08/07 14/08/06 22/08/05 12/08/04 26/08/03 21/08/02 -
Price 8.75 9.40 8.80 18.20 12.20 8.70 7.65 -
P/RPS 2.38 3.07 3.01 3.10 2.69 2.90 2.64 -1.71%
P/EPS 13.74 12.04 12.54 7.39 8.22 10.90 11.60 2.85%
EY 7.28 8.31 7.97 13.52 12.17 9.17 8.62 -2.77%
DY 4.00 3.19 2.84 3.30 0.00 3.45 3.92 0.33%
P/NAPS 1.64 1.80 1.76 2.28 2.01 1.67 1.62 0.20%

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