[MISC] YoY TTM Result on 31-Dec-2001 [#3]

Stock
[MISC] MISC BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- -7.11%
YoY- 15.45%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
TTM Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 10,096,211 6,702,946 5,404,383 5,736,174 5,702,568 3,906,974 -0.99%
PBT 3,278,323 1,975,399 1,325,026 1,513,732 1,318,651 923,829 -1.32%
Tax 9,651 -13,716 -76,413 -35,907 -38,606 -16,057 -
NP 3,287,974 1,961,683 1,248,613 1,477,825 1,280,045 907,772 -1.34%
-
NP to SH 3,287,974 1,961,683 1,248,613 1,477,825 1,280,045 907,772 -1.34%
-
Tax Rate -0.29% 0.69% 5.77% 2.37% 2.93% 1.74% -
Total Cost 6,808,237 4,741,263 4,155,770 4,258,349 4,422,523 2,999,202 -0.85%
-
Net Worth 11,160,055 9,621,492 8,888,751 7,445,093 6,936,918 5,818,668 -0.68%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 372,150 278,973 278,228 281,212 502,635 - -100.00%
Div Payout % 11.32% 14.22% 22.28% 19.03% 39.27% - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 11,160,055 9,621,492 8,888,751 7,445,093 6,936,918 5,818,668 -0.68%
NOSH 1,860,009 1,857,431 1,859,571 1,861,273 1,862,260 1,837,861 -0.01%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 32.57% 29.27% 23.10% 25.76% 22.45% 23.23% -
ROE 29.46% 20.39% 14.05% 19.85% 18.45% 15.60% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 542.80 360.87 290.63 308.19 306.22 212.58 -0.98%
EPS 176.77 105.61 67.15 79.40 68.74 49.39 -1.33%
DPS 20.00 15.00 15.00 15.16 27.00 0.00 -100.00%
NAPS 6.00 5.18 4.78 4.00 3.725 3.166 -0.67%
Adjusted Per Share Value based on latest NOSH - 1,861,273
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 226.18 150.16 121.07 128.50 127.75 87.53 -0.99%
EPS 73.66 43.95 27.97 33.11 28.68 20.34 -1.34%
DPS 8.34 6.25 6.23 6.30 11.26 0.00 -100.00%
NAPS 2.5001 2.1554 1.9913 1.6679 1.554 1.3035 -0.68%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 15.30 11.30 6.85 7.70 7.10 0.00 -
P/RPS 2.82 3.13 2.36 2.50 2.32 0.00 -100.00%
P/EPS 8.66 10.70 10.20 9.70 10.33 0.00 -100.00%
EY 11.55 9.35 9.80 10.31 9.68 0.00 -100.00%
DY 1.31 1.33 2.19 1.97 3.80 0.00 -100.00%
P/NAPS 2.55 2.18 1.43 1.93 1.91 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/05 25/02/04 27/02/03 27/02/02 21/02/01 - -
Price 15.90 12.30 7.60 7.00 7.40 0.00 -
P/RPS 2.93 3.41 2.62 2.27 2.42 0.00 -100.00%
P/EPS 8.99 11.65 11.32 8.82 10.77 0.00 -100.00%
EY 11.12 8.59 8.83 11.34 9.29 0.00 -100.00%
DY 1.26 1.22 1.97 2.17 3.65 0.00 -100.00%
P/NAPS 2.65 2.37 1.59 1.75 1.99 0.00 -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
Post a Comment