[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
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 9,223,400 9,057,100 8,912,900 10,097,741 10,604,446 9,557,819 9,137,613 0.15%
PBT -408,200 1,667,500 1,385,900 1,914,401 3,437,234 2,822,338 2,407,180 -
Tax -60,200 -83,500 -24,800 -23,585 -30,605 -54,590 -18,352 21.87%
NP -468,400 1,584,000 1,361,100 1,890,816 3,406,629 2,767,748 2,388,828 -
-
NP to SH -341,300 1,590,000 1,380,500 1,896,687 3,153,884 2,661,326 2,258,482 -
-
Tax Rate - 5.01% 1.79% 1.23% 0.89% 1.93% 0.76% -
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%
-
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%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 1,473,054 1,339,140 1,339,140 1,515,397 1,448,522 602,613 401,742 24.15%
Div Payout % 0.00% 84.22% 97.00% 79.90% 45.93% 22.64% 17.79% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
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%
NOSH 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 0.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -5.08% 17.49% 15.27% 18.73% 32.12% 28.96% 26.14% -
ROE -1.01% 4.50% 3.99% 5.18% 9.22% 8.65% 9.15% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 206.63 202.90 199.67 226.21 237.57 214.12 204.70 0.15%
EPS -7.65 35.62 30.93 42.49 70.65 59.62 50.60 -
DPS 33.00 30.00 30.00 34.00 32.50 13.50 9.00 24.15%
NAPS 7.60 7.91 7.75 8.20 7.66 6.89 5.53 5.43%
Adjusted Per Share Value based on latest NOSH - 4,463,800
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 206.63 202.90 199.67 226.21 237.57 214.12 204.70 0.15%
EPS -7.65 35.62 30.93 42.49 70.65 59.62 50.60 -
DPS 33.00 30.00 30.00 34.00 32.50 13.50 9.00 24.15%
NAPS 7.60 7.91 7.75 8.20 7.66 6.89 5.53 5.43%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
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%
P/EPS -100.18 20.07 19.14 17.56 10.56 12.95 12.85 -
EY -1.00 4.98 5.22 5.70 9.47 7.72 7.78 -
DY 4.31 4.20 5.07 4.56 4.36 1.75 1.38 20.88%
P/NAPS 1.01 0.90 0.76 0.91 0.97 1.12 1.18 -2.55%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
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%
P/EPS -102.93 20.35 20.89 17.25 10.62 13.75 13.30 -
EY -0.97 4.91 4.79 5.80 9.42 7.27 7.52 -
DY 4.19 4.14 4.64 4.64 4.33 1.65 1.34 20.90%
P/NAPS 1.04 0.92 0.83 0.89 0.98 1.19 1.22 -2.62%

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