[MISC] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[MISC] MISC BHD
Announcement Date
16-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -5.14%
YoY- 186.46%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 CAGR
Revenue 10,604,446 9,557,819 9,137,613 9,125,944 9,649,469 11,645,810 15,098,774 -5.09%
PBT 3,437,234 2,822,338 2,407,180 1,636,208 -645,198 2,152,518 933,166 21.29%
Tax -30,605 -54,590 -18,352 -25,365 -868,577 -196,325 -77,673 -12.88%
NP 3,406,629 2,767,748 2,388,828 1,610,843 -1,513,775 1,956,193 855,493 22.70%
-
NP to SH 3,153,884 2,661,326 2,258,482 1,461,366 -1,690,145 1,565,901 709,048 24.73%
-
Tax Rate 0.89% 1.93% 0.76% 1.55% - 9.12% 8.32% -
Total Cost 7,197,817 6,790,071 6,748,785 7,515,101 11,163,244 9,689,617 14,243,281 -9.61%
-
Net Worth 34,192,707 30,755,581 24,684,814 22,497,551 22,229,724 23,363,376 18,566,063 9.46%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 CAGR
Div 1,448,522 602,613 401,742 - - 1,783,246 1,300,777 1.60%
Div Payout % 45.93% 22.64% 17.79% - - 113.88% 183.45% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 CAGR
Net Worth 34,192,707 30,755,581 24,684,814 22,497,551 22,229,724 23,363,376 18,566,063 9.46%
NOSH 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 4,484,333 3,713,212 2.76%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 CAGR
NP Margin 32.12% 28.96% 26.14% 17.65% -15.69% 16.80% 5.67% -
ROE 9.22% 8.65% 9.15% 6.50% -7.60% 6.70% 3.82% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 CAGR
RPS 237.57 214.12 204.70 204.44 216.17 259.70 406.62 -7.64%
EPS 70.65 59.62 50.60 32.74 -37.86 34.92 19.10 21.37%
DPS 32.50 13.50 9.00 0.00 0.00 40.00 35.00 -1.09%
NAPS 7.66 6.89 5.53 5.04 4.98 5.21 5.00 6.52%
Adjusted Per Share Value based on latest NOSH - 4,463,800
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 CAGR
RPS 237.57 214.12 204.70 204.44 216.17 260.89 338.25 -5.09%
EPS 70.65 59.62 50.60 32.74 -37.86 35.08 15.88 24.73%
DPS 32.50 13.50 9.00 0.00 0.00 39.95 29.14 1.62%
NAPS 7.66 6.89 5.53 5.04 4.98 5.234 4.1593 9.46%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/09/09 -
Price 7.46 7.72 6.50 5.10 4.61 7.35 8.90 -
P/RPS 3.14 3.61 3.18 2.49 2.13 2.83 2.19 5.48%
P/EPS 10.56 12.95 12.85 15.58 -12.18 21.05 46.61 -19.73%
EY 9.47 7.72 7.78 6.42 -8.21 4.75 2.15 24.55%
DY 4.36 1.75 1.38 0.00 0.00 5.44 3.93 1.54%
P/NAPS 0.97 1.12 1.18 1.01 0.93 1.41 1.78 -8.59%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/09/09 CAGR
Date 04/08/16 04/08/15 06/08/14 - 16/08/12 18/08/11 23/11/09 -
Price 7.50 8.20 6.73 0.00 4.49 7.30 8.80 -
P/RPS 3.16 3.83 3.29 0.00 2.08 2.81 2.16 5.79%
P/EPS 10.62 13.75 13.30 0.00 -11.86 20.91 46.08 -19.53%
EY 9.42 7.27 7.52 0.00 -8.43 4.78 2.17 24.28%
DY 4.33 1.65 1.34 0.00 0.00 5.48 3.98 1.25%
P/NAPS 0.98 1.19 1.22 0.00 0.90 1.40 1.76 -8.30%

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