[MISC] YoY TTM Result on 30-Jun-2007 [#1]

Stock

[MISC] MISC BHD

Announcement Date

16-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Mar-2008

Quarter

30-Jun-2007 [#1]

Profit Trend

QoQ- 1.87%

YoY- 11.33%

Quarter Report

BMSBQuarterlyReport0607.xls

Latest QR

Upcoming QR

MISC's Result

MISC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	12,325,639	16,027,603	13,675,570	11,401,430	10,866,180	10,921,467	8,446,608	5.75%
YoY %	-23.10%	17.20%	19.95%	4.93%	-0.51%	29.30%	-	-
Horiz. %	145.92%	189.75%	161.91%	134.98%	128.65%	129.30%	100.00%	-
PBT	2,244,263	1,270,381	2,558,621	3,006,992	2,674,016	4,564,584	2,788,984	-3.16%
YoY %	76.66%	-50.35%	-14.91%	12.45%	-41.42%	63.66%	-	-
Horiz. %	80.47%	45.55%	91.74%	107.82%	95.88%	163.66%	100.00%	-
Tax	-16,875	-59,794	-66,032	-47,972	-25,293	23,875	-29,602	-7.98%
YoY %	71.78%	9.45%	-37.65%	-89.67%	-205.94%	180.65%	-	-
Horiz. %	57.01%	201.99%	223.07%	162.06%	85.44%	-80.65%	100.00%	-
NP	2,227,388	1,210,587	2,492,589	2,959,020	2,648,723	4,588,459	2,759,382	-3.12%
YoY %	83.99%	-51.43%	-15.76%	11.71%	-42.27%	66.29%	-	-
Horiz. %	80.72%	43.87%	90.33%	107.23%	95.99%	166.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,870,751	1,077,183	2,367,601	2,905,419	2,609,836	4,578,311	2,759,382	-5.59%
YoY %	73.67%	-54.50%	-18.51%	11.33%	-43.00%	65.92%	-	-
Horiz. %	67.80%	39.04%	85.80%	105.29%	94.58%	165.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.75%	4.71%	2.58%	1.60%	0.95%	-0.52%	1.06%	-
YoY %	-84.08%	82.56%	61.25%	68.42%	282.69%	-149.06%	-	-
Horiz. %	70.75%	444.34%	243.40%	150.94%	89.62%	-49.06%	100.00%	-
Total Cost	10,098,251	14,817,016	11,182,981	8,442,410	8,217,457	6,333,008	5,687,226	8.87%
YoY %	-31.85%	32.50%	32.46%	2.74%	29.76%	11.35%	-	-
Horiz. %	177.56%	260.53%	196.63%	148.45%	144.49%	111.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	23,068,614	18,586,703	19,783,816	19,460,062	18,634,774	14,880,872	11,302,560	11.14%
YoY %	24.11%	-6.05%	1.66%	4.43%	25.23%	31.66%	-	-
Horiz. %	204.10%	164.45%	175.04%	172.17%	164.87%	131.66%	100.00%	-

	31/03/11	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	1,783,246	1,301,890	1,301,736	1,115,937	930,002	1,116,138	-	-
YoY %	36.97%	0.01%	16.65%	19.99%	-16.68%	0.00%	-	-
Horiz. %	159.77%	116.64%	116.63%	99.98%	83.32%	100.00%	-	-
Div Payout %	95.32%	120.86%	54.98%	38.41%	35.63%	24.38%	-	-
YoY %	-21.13%	119.83%	43.14%	7.80%	46.14%	0.00%	-	-
Horiz. %	390.98%	495.73%	225.51%	157.55%	146.14%	100.00%	-	-

	31/03/11	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	23,068,614	18,586,703	19,783,816	19,460,062	18,634,774	14,880,872	11,302,560	11.14%
YoY %	24.11%	-6.05%	1.66%	4.43%	25.23%	31.66%	-	-
Horiz. %	204.10%	164.45%	175.04%	172.17%	164.87%	131.66%	100.00%	-
NOSH	4,462,014	3,717,340	3,718,762	3,720,853	3,719,515	1,860,109	1,858,973	13.84%
YoY %	20.03%	-0.04%	-0.06%	0.04%	99.96%	0.06%	-	-
Horiz. %	240.03%	199.97%	200.04%	200.16%	200.08%	100.06%	100.00%	-

	31/03/11	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	18.07%	7.55%	18.23%	25.95%	24.38%	42.01%	32.67%	-
YoY %	139.34%	-58.58%	-29.75%	6.44%	-41.97%	28.59%	-	-
Horiz. %	55.31%	23.11%	55.80%	79.43%	74.63%	128.59%	100.00%	-
ROE	8.11%	5.80%	11.97%	14.93%	14.01%	30.77%	24.41%	-
YoY %	39.83%	-51.55%	-19.83%	6.57%	-54.47%	26.05%	-	-
Horiz. %	33.22%	23.76%	49.04%	61.16%	57.39%	126.05%	100.00%	-

	31/03/11	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	276.23	431.16	367.75	306.42	292.14	587.14	454.37	-7.10%
YoY %	-35.93%	17.24%	20.02%	4.89%	-50.24%	29.22%	-	-
Horiz. %	60.79%	94.89%	80.94%	67.44%	64.30%	129.22%	100.00%	-
EPS	41.93	28.98	63.67	78.08	70.17	246.13	148.44	-17.07%
YoY %	44.69%	-54.48%	-18.46%	11.27%	-71.49%	65.81%	-	-
Horiz. %	28.25%	19.52%	42.89%	52.60%	47.27%	165.81%	100.00%	-
DPS	40.00	35.00	35.00	30.00	25.00	60.00	0.00	-
YoY %	14.29%	0.00%	16.67%	20.00%	-58.33%	0.00%	-	-
Horiz. %	66.67%	58.33%	58.33%	50.00%	41.67%	100.00%	-	-
NAPS	5.17	5.00	5.32	5.23	5.01	8.00	6.08	-2.37%
YoY %	3.40%	-6.02%	1.72%	4.39%	-37.38%	31.58%	-	-
Horiz. %	85.03%	82.24%	87.50%	86.02%	82.40%	131.58%	100.00%	-

	31/03/11	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 3,720,853
RPS	276.12	359.06	306.37	255.42	243.43	244.67	189.22	5.75%
YoY %	-23.10%	17.20%	19.95%	4.93%	-0.51%	29.30%	-	-
Horiz. %	145.93%	189.76%	161.91%	134.99%	128.65%	129.30%	100.00%	-
EPS	41.91	24.13	53.04	65.09	58.47	102.57	61.82	-5.59%
YoY %	73.68%	-54.51%	-18.51%	11.32%	-43.00%	65.92%	-	-
Horiz. %	67.79%	39.03%	85.80%	105.29%	94.58%	165.92%	100.00%	-
DPS	39.95	29.17	29.16	25.00	20.83	25.00	0.00	-
YoY %	36.96%	0.03%	16.64%	20.02%	-16.68%	0.00%	-	-
Horiz. %	159.80%	116.68%	116.64%	100.00%	83.32%	100.00%	-	-
NAPS	5.1679	4.1639	4.4321	4.3595	4.1746	3.3337	2.532	11.14%
YoY %	24.11%	-6.05%	1.67%	4.43%	25.22%	31.66%	-	-
Horiz. %	204.10%	164.45%	175.04%	172.18%	164.87%	131.66%	100.00%	-

	31/03/11	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	7.87	8.55	8.25	9.80	7.70	17.90	11.80	-
P/RPS	2.85	1.98	2.24	3.20	2.64	3.05	2.60	1.36%
YoY %	43.94%	-11.61%	-30.00%	21.21%	-13.44%	17.31%	-	-
Horiz. %	109.62%	76.15%	86.15%	123.08%	101.54%	117.31%	100.00%	-
P/EPS	18.77	29.51	12.96	12.55	10.97	7.27	7.95	13.56%
YoY %	-36.39%	127.70%	3.27%	14.40%	50.89%	-8.55%	-	-
Horiz. %	236.10%	371.19%	163.02%	157.86%	137.99%	91.45%	100.00%	-
EY	5.33	3.39	7.72	7.97	9.11	13.75	12.58	-11.94%
YoY %	57.23%	-56.09%	-3.14%	-12.51%	-33.75%	9.30%	-	-
Horiz. %	42.37%	26.95%	61.37%	63.35%	72.42%	109.30%	100.00%	-
DY	5.08	4.09	4.24	3.06	3.25	3.35	0.00	-
YoY %	24.21%	-3.54%	38.56%	-5.85%	-2.99%	0.00%	-	-
Horiz. %	151.64%	122.09%	126.57%	91.34%	97.01%	100.00%	-	-
P/NAPS	1.52	1.71	1.55	1.87	1.54	2.24	1.94	-3.54%
YoY %	-11.11%	10.32%	-17.11%	21.43%	-31.25%	15.46%	-	-
Horiz. %	78.35%	88.14%	79.90%	96.39%	79.38%	115.46%	100.00%	-

	31/03/11	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	11/05/11	20/08/09	18/08/08	16/08/07	14/08/06	22/08/05	12/08/04	-
Price	7.31	8.66	8.75	9.40	8.80	18.20	12.20	-
P/RPS	2.65	2.01	2.38	3.07	3.01	3.10	2.69	-0.22%
YoY %	31.84%	-15.55%	-22.48%	1.99%	-2.90%	15.24%	-	-
Horiz. %	98.51%	74.72%	88.48%	114.13%	111.90%	115.24%	100.00%	-
P/EPS	17.44	29.89	13.74	12.04	12.54	7.39	8.22	11.78%
YoY %	-41.65%	117.54%	14.12%	-3.99%	69.69%	-10.10%	-	-
Horiz. %	212.17%	363.63%	167.15%	146.47%	152.55%	89.90%	100.00%	-
EY	5.74	3.35	7.28	8.31	7.97	13.52	12.17	-10.53%
YoY %	71.34%	-53.98%	-12.39%	4.27%	-41.05%	11.09%	-	-
Horiz. %	47.17%	27.53%	59.82%	68.28%	65.49%	111.09%	100.00%	-
DY	5.47	4.04	4.00	3.19	2.84	3.30	0.00	-
YoY %	35.40%	1.00%	25.39%	12.32%	-13.94%	0.00%	-	-
Horiz. %	165.76%	122.42%	121.21%	96.67%	86.06%	100.00%	-	-
P/NAPS	1.41	1.73	1.64	1.80	1.76	2.28	2.01	-5.11%
YoY %	-18.50%	5.49%	-8.89%	2.27%	-22.81%	13.43%	-	-
Horiz. %	70.15%	86.07%	81.59%	89.55%	87.56%	113.43%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 25 June 2024

MQ Trader

MQ Trading Signals

2024-06-26 09:00:00

ADX

Hourly

SELL

2024-06-26 09:00:00

ADX

30 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

668

HLIND

HONG LEONG INDUSTRIES BHD

635

MPI

MALAYSIAN PACIFIC INDUSTRIES

615

YTLPOWR

YTL POWER INTERNATIONAL BHD

611

NOTION

NOTION VTEC BHD

553

DNEX

DAGANG NEXCHANGE BERHAD

522

SNS

SNS NETWORK TECHNOLOGY BERHAD

396

HEXCAP

HEXTAR CAPITAL BERHAD

374

GENTING

GENTING BHD

373

Daily Stocks

INGENIEU

0.065

0.00

213,958,700

HSI-HUZ

0.19

-0.005

182,015,500

HSI-CXF

0.115

-0.005

142,764,600

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.145

0.00

85,366,200

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HU8

0.075

0.00

73,909,900

E&O-LR

0.055

+0.01

56,261,700

AHB-WC

0.07

+0.005

51,942,600

JCY

0.72

+0.025

41,484,200

More active Stocks

DLADY

36.50

+0.48

200

UTDPLT

24.20

+0.26

61,700

VSTECS

4.22

+0.22

698,700

ECOWLD-C26

0.16

+0.15

20,000

MPI

38.74

+0.14

3,300

MAHSING-C60

0.455

+0.115

181,000

NOTION

2.16

+0.10

11,546,800

GAMUDA

6.60

+0.10

2,260,300

NOTION-WD

1.88

+0.10

1,433,000

AJI

15.30

+0.10

44,600

More gainer Stocks

NESTLE

121.80

-0.70

2,500

KLK

20.70

-0.28

139,600

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.12

-0.22

27,000

KUAISHO-C17

0.08

-0.12

58,800

KESM

7.06

-0.12

24,200

YTLPOWR-C39

0.805

-0.12

5,000

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

2,811,200

GCB-C5

0.945

-0.095

5,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More