[MISC] YoY TTM Result on 30-Jun-2017 [#2]

Stock

[MISC] MISC BHD

Announcement Date

09-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- -29.41%

YoY- -39.86%

Quarter Report

MISC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
TTM Result
Revenue	9,223,400	9,057,100	8,912,900	10,097,741	10,604,446	9,557,819	9,137,613	0.15%
YoY %	1.84%	1.62%	-11.73%	-4.78%	10.95%	4.60%	-	-
Horiz. %	100.94%	99.12%	97.54%	110.51%	116.05%	104.60%	100.00%	-
PBT	-408,200	1,667,500	1,385,900	1,914,401	3,437,234	2,822,338	2,407,180	-
YoY %	-124.48%	20.32%	-27.61%	-44.30%	21.79%	17.25%	-	-
Horiz. %	-16.96%	69.27%	57.57%	79.53%	142.79%	117.25%	100.00%	-
Tax	-60,200	-83,500	-24,800	-23,585	-30,605	-54,590	-18,352	21.87%
YoY %	27.90%	-236.69%	-5.15%	22.94%	43.94%	-197.46%	-	-
Horiz. %	328.03%	454.99%	135.14%	128.51%	166.77%	297.46%	100.00%	-
NP	-468,400	1,584,000	1,361,100	1,890,816	3,406,629	2,767,748	2,388,828	-
YoY %	-129.57%	16.38%	-28.02%	-44.50%	23.08%	15.86%	-	-
Horiz. %	-19.61%	66.31%	56.98%	79.15%	142.61%	115.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-341,300	1,590,000	1,380,500	1,896,687	3,153,884	2,661,326	2,258,482	-
YoY %	-121.47%	15.18%	-27.22%	-39.86%	18.51%	17.84%	-	-
Horiz. %	-15.11%	70.40%	61.13%	83.98%	139.65%	117.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	5.01%	1.79%	1.23%	0.89%	1.93%	0.76%	-
YoY %	-	179.89%	45.53%	38.20%	-53.89%	153.95%	-	-
Horiz. %	-	659.21%	235.53%	161.84%	117.11%	253.95%	100.00%	-
Total Cost	9,691,800	7,473,100	7,551,800	8,206,925	7,197,817	6,790,071	6,748,785	6.21%
YoY %	29.69%	-1.04%	-7.98%	14.02%	6.01%	0.61%	-	-
Horiz. %	143.61%	110.73%	111.90%	121.61%	106.65%	100.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	33,924,879	35,308,657	34,594,450	36,603,159	34,192,707	30,755,581	24,684,814	5.43%
YoY %	-3.92%	2.06%	-5.49%	7.05%	11.18%	24.59%	-	-
Horiz. %	137.43%	143.04%	140.14%	148.28%	138.52%	124.59%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	1,473,054	1,339,140	1,339,140	1,515,397	1,448,522	602,613	401,742	24.15%
YoY %	10.00%	0.00%	-11.63%	4.62%	140.37%	50.00%	-	-
Horiz. %	366.67%	333.33%	333.33%	377.21%	360.56%	150.00%	100.00%	-
Div Payout %	0.00%	84.22%	97.00%	79.90%	45.93%	22.64%	17.79%	-
YoY %	0.00%	-13.18%	21.40%	73.96%	102.87%	27.26%	-	-
Horiz. %	0.00%	473.41%	545.25%	449.13%	258.18%	127.26%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	33,924,879	35,308,657	34,594,450	36,603,159	34,192,707	30,755,581	24,684,814	5.43%
YoY %	-3.92%	2.06%	-5.49%	7.05%	11.18%	24.59%	-	-
Horiz. %	137.43%	143.04%	140.14%	148.28%	138.52%	124.59%	100.00%	-
NOSH	4,463,800	4,463,800	4,463,800	4,463,800	4,463,800	4,463,800	4,463,800	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	-5.08%	17.49%	15.27%	18.73%	32.12%	28.96%	26.14%	-
YoY %	-129.05%	14.54%	-18.47%	-41.69%	10.91%	10.79%	-	-
Horiz. %	-19.43%	66.91%	58.42%	71.65%	122.88%	110.79%	100.00%	-
ROE	-1.01%	4.50%	3.99%	5.18%	9.22%	8.65%	9.15%	-
YoY %	-122.44%	12.78%	-22.97%	-43.82%	6.59%	-5.46%	-	-
Horiz. %	-11.04%	49.18%	43.61%	56.61%	100.77%	94.54%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	206.63	202.90	199.67	226.21	237.57	214.12	204.70	0.15%
YoY %	1.84%	1.62%	-11.73%	-4.78%	10.95%	4.60%	-	-
Horiz. %	100.94%	99.12%	97.54%	110.51%	116.06%	104.60%	100.00%	-
EPS	-7.65	35.62	30.93	42.49	70.65	59.62	50.60	-
YoY %	-121.48%	15.16%	-27.21%	-39.86%	18.50%	17.83%	-	-
Horiz. %	-15.12%	70.40%	61.13%	83.97%	139.62%	117.83%	100.00%	-
DPS	33.00	30.00	30.00	34.00	32.50	13.50	9.00	24.15%
YoY %	10.00%	0.00%	-11.76%	4.62%	140.74%	50.00%	-	-
Horiz. %	366.67%	333.33%	333.33%	377.78%	361.11%	150.00%	100.00%	-
NAPS	7.60	7.91	7.75	8.20	7.66	6.89	5.53	5.43%
YoY %	-3.92%	2.06%	-5.49%	7.05%	11.18%	24.59%	-	-
Horiz. %	137.43%	143.04%	140.14%	148.28%	138.52%	124.59%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 4,463,800
RPS	206.63	202.90	199.67	226.21	237.57	214.12	204.70	0.15%
YoY %	1.84%	1.62%	-11.73%	-4.78%	10.95%	4.60%	-	-
Horiz. %	100.94%	99.12%	97.54%	110.51%	116.06%	104.60%	100.00%	-
EPS	-7.65	35.62	30.93	42.49	70.65	59.62	50.60	-
YoY %	-121.48%	15.16%	-27.21%	-39.86%	18.50%	17.83%	-	-
Horiz. %	-15.12%	70.40%	61.13%	83.97%	139.62%	117.83%	100.00%	-
DPS	33.00	30.00	30.00	34.00	32.50	13.50	9.00	24.15%
YoY %	10.00%	0.00%	-11.76%	4.62%	140.74%	50.00%	-	-
Horiz. %	366.67%	333.33%	333.33%	377.78%	361.11%	150.00%	100.00%	-
NAPS	7.60	7.91	7.75	8.20	7.66	6.89	5.53	5.43%
YoY %	-3.92%	2.06%	-5.49%	7.05%	11.18%	24.59%	-	-
Horiz. %	137.43%	143.04%	140.14%	148.28%	138.52%	124.59%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	7.66	7.15	5.92	7.46	7.46	7.72	6.50	-
P/RPS	3.71	3.52	2.96	3.30	3.14	3.61	3.18	2.60%
YoY %	5.40%	18.92%	-10.30%	5.10%	-13.02%	13.52%	-	-
Horiz. %	116.67%	110.69%	93.08%	103.77%	98.74%	113.52%	100.00%	-
P/EPS	-100.18	20.07	19.14	17.56	10.56	12.95	12.85	-
YoY %	-599.15%	4.86%	9.00%	66.29%	-18.46%	0.78%	-	-
Horiz. %	-779.61%	156.19%	148.95%	136.65%	82.18%	100.78%	100.00%	-
EY	-1.00	4.98	5.22	5.70	9.47	7.72	7.78	-
YoY %	-120.08%	-4.60%	-8.42%	-39.81%	22.67%	-0.77%	-	-
Horiz. %	-12.85%	64.01%	67.10%	73.26%	121.72%	99.23%	100.00%	-
DY	4.31	4.20	5.07	4.56	4.36	1.75	1.38	20.88%
YoY %	2.62%	-17.16%	11.18%	4.59%	149.14%	26.81%	-	-
Horiz. %	312.32%	304.35%	367.39%	330.43%	315.94%	126.81%	100.00%	-
P/NAPS	1.01	0.90	0.76	0.91	0.97	1.12	1.18	-2.55%
YoY %	12.22%	18.42%	-16.48%	-6.19%	-13.39%	-5.08%	-	-
Horiz. %	85.59%	76.27%	64.41%	77.12%	82.20%	94.92%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	13/08/20	14/08/19	07/08/18	09/08/17	04/08/16	04/08/15	06/08/14	-
Price	7.87	7.25	6.46	7.33	7.50	8.20	6.73	-
P/RPS	3.81	3.57	3.24	3.24	3.16	3.83	3.29	2.47%
YoY %	6.72%	10.19%	0.00%	2.53%	-17.49%	16.41%	-	-
Horiz. %	115.81%	108.51%	98.48%	98.48%	96.05%	116.41%	100.00%	-
P/EPS	-102.93	20.35	20.89	17.25	10.62	13.75	13.30	-
YoY %	-605.80%	-2.58%	21.10%	62.43%	-22.76%	3.38%	-	-
Horiz. %	-773.91%	153.01%	157.07%	129.70%	79.85%	103.38%	100.00%	-
EY	-0.97	4.91	4.79	5.80	9.42	7.27	7.52	-
YoY %	-119.76%	2.51%	-17.41%	-38.43%	29.57%	-3.32%	-	-
Horiz. %	-12.90%	65.29%	63.70%	77.13%	125.27%	96.68%	100.00%	-
DY	4.19	4.14	4.64	4.64	4.33	1.65	1.34	20.90%
YoY %	1.21%	-10.78%	0.00%	7.16%	162.42%	23.13%	-	-
Horiz. %	312.69%	308.96%	346.27%	346.27%	323.13%	123.13%	100.00%	-
P/NAPS	1.04	0.92	0.83	0.89	0.98	1.19	1.22	-2.62%
YoY %	13.04%	10.84%	-6.74%	-9.18%	-17.65%	-2.46%	-	-
Horiz. %	85.25%	75.41%	68.03%	72.95%	80.33%	97.54%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos