[MISC] YoY TTM Result on 31-Dec-2003 [#3]

Stock

[MISC] MISC BHD

Announcement Date

25-Feb-2004

Admission Sponsor

Sponsor

Financial Year

31-Mar-2004

Quarter

31-Dec-2003 [#3]

Profit Trend

QoQ- 16.78%

YoY- 57.11%

Quarter Report

KLSE Quarterly Report.xls

Latest QR

Upcoming QR

MISC's Result

MISC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
TTM Result
Revenue	11,179,459	10,737,565	10,096,211	6,702,946	5,404,383	5,736,174	5,702,568	11.86%
YoY %	4.12%	6.35%	50.62%	24.03%	-5.78%	0.59%	-	-
Horiz. %	196.04%	188.29%	177.05%	117.54%	94.77%	100.59%	100.00%	-
PBT	2,891,285	4,381,651	3,278,323	1,975,399	1,325,026	1,513,732	1,318,651	13.97%
YoY %	-34.01%	33.66%	65.96%	49.08%	-12.47%	14.79%	-	-
Horiz. %	219.26%	332.28%	248.61%	149.80%	100.48%	114.79%	100.00%	-
Tax	-27,661	5,343	9,651	-13,716	-76,413	-35,907	-38,606	-5.40%
YoY %	-617.71%	-44.64%	170.36%	82.05%	-112.81%	6.99%	-	-
Horiz. %	71.65%	-13.84%	-25.00%	35.53%	197.93%	93.01%	100.00%	-
NP	2,863,624	4,386,994	3,287,974	1,961,683	1,248,613	1,477,825	1,280,045	14.35%
YoY %	-34.72%	33.43%	67.61%	57.11%	-15.51%	15.45%	-	-
Horiz. %	223.71%	342.72%	256.86%	153.25%	97.54%	115.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,816,561	4,358,767	3,287,974	1,961,683	1,248,613	1,477,825	1,280,045	14.03%
YoY %	-35.38%	32.57%	67.61%	57.11%	-15.51%	15.45%	-	-
Horiz. %	220.04%	340.52%	256.86%	153.25%	97.54%	115.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.96%	-0.12%	-0.29%	0.69%	5.77%	2.37%	2.93%	-
YoY %	900.00%	58.62%	-142.03%	-88.04%	143.46%	-19.11%	-	-
Horiz. %	32.76%	-4.10%	-9.90%	23.55%	196.93%	80.89%	100.00%	-
Total Cost	8,315,835	6,350,571	6,808,237	4,741,263	4,155,770	4,258,349	4,422,523	11.09%
YoY %	30.95%	-6.72%	43.60%	14.09%	-2.41%	-3.71%	-	-
Horiz. %	188.03%	143.60%	153.94%	107.21%	93.97%	96.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	18,562,229	14,846,124	11,160,055	9,621,492	8,888,751	7,445,093	6,936,918	17.81%
YoY %	25.03%	33.03%	15.99%	8.24%	19.39%	7.33%	-	-
Horiz. %	267.59%	214.02%	160.88%	138.70%	128.14%	107.33%	100.00%	-

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Dividend
Div	1,115,890	930,162	372,150	278,973	278,228	281,212	502,635	14.20%
YoY %	19.97%	149.94%	33.40%	0.27%	-1.06%	-44.05%	-	-
Horiz. %	222.01%	185.06%	74.04%	55.50%	55.35%	55.95%	100.00%	-
Div Payout %	39.62%	21.34%	11.32%	14.22%	22.28%	19.03%	39.27%	-
YoY %	85.66%	88.52%	-20.39%	-36.18%	17.08%	-51.54%	-	-
Horiz. %	100.89%	54.34%	28.83%	36.21%	56.74%	48.46%	100.00%	-

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Equity
Net Worth	18,562,229	14,846,124	11,160,055	9,621,492	8,888,751	7,445,093	6,936,918	17.81%
YoY %	25.03%	33.03%	15.99%	8.24%	19.39%	7.33%	-	-
Horiz. %	267.59%	214.02%	160.88%	138.70%	128.14%	107.33%	100.00%	-
NOSH	3,719,885	3,711,531	1,860,009	1,857,431	1,859,571	1,861,273	1,862,260	12.21%
YoY %	0.23%	99.54%	0.14%	-0.12%	-0.09%	-0.05%	-	-
Horiz. %	199.75%	199.30%	99.88%	99.74%	99.86%	99.95%	100.00%	-

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Ratio Analysis
NP Margin	25.62%	40.86%	32.57%	29.27%	23.10%	25.76%	22.45%	-
YoY %	-37.30%	25.45%	11.27%	26.71%	-10.33%	14.74%	-	-
Horiz. %	114.12%	182.00%	145.08%	130.38%	102.90%	114.74%	100.00%	-
ROE	15.17%	29.36%	29.46%	20.39%	14.05%	19.85%	18.45%	-
YoY %	-48.33%	-0.34%	44.48%	45.12%	-29.22%	7.59%	-	-
Horiz. %	82.22%	159.13%	159.67%	110.51%	76.15%	107.59%	100.00%	-

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Per Share
RPS	300.53	289.30	542.80	360.87	290.63	308.19	306.22	-0.31%
YoY %	3.88%	-46.70%	50.41%	24.17%	-5.70%	0.64%	-	-
Horiz. %	98.14%	94.47%	177.26%	117.85%	94.91%	100.64%	100.00%	-
EPS	75.72	117.44	176.77	105.61	67.15	79.40	68.74	1.62%
YoY %	-35.52%	-33.56%	67.38%	57.27%	-15.43%	15.51%	-	-
Horiz. %	110.15%	170.85%	257.16%	153.64%	97.69%	115.51%	100.00%	-
DPS	30.00	25.06	20.00	15.00	15.00	15.16	27.00	1.77%
YoY %	19.71%	25.30%	33.33%	0.00%	-1.06%	-43.85%	-	-
Horiz. %	111.11%	92.81%	74.07%	55.56%	55.56%	56.15%	100.00%	-
NAPS	4.99	4.00	6.00	5.18	4.78	4.00	3.725	4.99%
YoY %	24.75%	-33.33%	15.83%	8.37%	19.50%	7.38%	-	-
Horiz. %	133.96%	107.38%	161.07%	139.06%	128.32%	107.38%	100.00%	-

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Adjusted Per Share Value based on latest NOSH - 1,857,431
RPS	250.45	240.55	226.18	150.16	121.07	128.50	127.75	11.86%
YoY %	4.12%	6.35%	50.63%	24.03%	-5.78%	0.59%	-	-
Horiz. %	196.05%	188.30%	177.05%	117.54%	94.77%	100.59%	100.00%	-
EPS	63.10	97.65	73.66	43.95	27.97	33.11	28.68	14.03%
YoY %	-35.38%	32.57%	67.60%	57.13%	-15.52%	15.45%	-	-
Horiz. %	220.01%	340.48%	256.83%	153.24%	97.52%	115.45%	100.00%	-
DPS	25.00	20.84	8.34	6.25	6.23	6.30	11.26	14.21%
YoY %	19.96%	149.88%	33.44%	0.32%	-1.11%	-44.05%	-	-
Horiz. %	222.02%	185.08%	74.07%	55.51%	55.33%	55.95%	100.00%	-
NAPS	4.1584	3.3259	2.5001	2.1554	1.9913	1.6679	1.554	17.81%
YoY %	25.03%	33.03%	15.99%	8.24%	19.39%	7.33%	-	-
Horiz. %	267.59%	214.02%	160.88%	138.70%	128.14%	107.33%	100.00%	-

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/06	30/12/05	31/12/04	31/12/03	31/12/02	31/12/01	26/12/00	-
Price	8.80	9.95	15.30	11.30	6.85	7.70	7.10	-
P/RPS	2.93	3.44	2.82	3.13	2.36	2.50	2.32	3.96%
YoY %	-14.83%	21.99%	-9.90%	32.63%	-5.60%	7.76%	-	-
Horiz. %	126.29%	148.28%	121.55%	134.91%	101.72%	107.76%	100.00%	-
P/EPS	11.62	8.47	8.66	10.70	10.20	9.70	10.33	1.97%
YoY %	37.19%	-2.19%	-19.07%	4.90%	5.15%	-6.10%	-	-
Horiz. %	112.49%	81.99%	83.83%	103.58%	98.74%	93.90%	100.00%	-
EY	8.60	11.80	11.55	9.35	9.80	10.31	9.68	-1.95%
YoY %	-27.12%	2.16%	23.53%	-4.59%	-4.95%	6.51%	-	-
Horiz. %	88.84%	121.90%	119.32%	96.59%	101.24%	106.51%	100.00%	-
DY	3.41	2.52	1.31	1.33	2.19	1.97	3.80	-1.78%
YoY %	35.32%	92.37%	-1.50%	-39.27%	11.17%	-48.16%	-	-
Horiz. %	89.74%	66.32%	34.47%	35.00%	57.63%	51.84%	100.00%	-
P/NAPS	1.76	2.49	2.55	2.18	1.43	1.93	1.91	-1.35%
YoY %	-29.32%	-2.35%	16.97%	52.45%	-25.91%	1.05%	-	-
Horiz. %	92.15%	130.37%	133.51%	114.14%	74.87%	101.05%	100.00%	-

	31/12/06	31/12/05	31/12/04	31/12/03	31/12/02	31/12/01	31/12/00	CAGR
Price Multiplier on Announcement Date
Date	28/02/07	27/02/06	24/02/05	25/02/04	27/02/03	27/02/02	21/02/01	-
Price	9.00	9.65	15.90	12.30	7.60	7.00	7.40	-
P/RPS	2.99	3.34	2.93	3.41	2.62	2.27	2.42	3.58%
YoY %	-10.48%	13.99%	-14.08%	30.15%	15.42%	-6.20%	-	-
Horiz. %	123.55%	138.02%	121.07%	140.91%	108.26%	93.80%	100.00%	-
P/EPS	11.89	8.22	8.99	11.65	11.32	8.82	10.77	1.66%
YoY %	44.65%	-8.57%	-22.83%	2.92%	28.34%	-18.11%	-	-
Horiz. %	110.40%	76.32%	83.47%	108.17%	105.11%	81.89%	100.00%	-
EY	8.41	12.17	11.12	8.59	8.83	11.34	9.29	-1.64%
YoY %	-30.90%	9.44%	29.45%	-2.72%	-22.13%	22.07%	-	-
Horiz. %	90.53%	131.00%	119.70%	92.47%	95.05%	122.07%	100.00%	-
DY	3.33	2.60	1.26	1.22	1.97	2.17	3.65	-1.51%
YoY %	28.08%	106.35%	3.28%	-38.07%	-9.22%	-40.55%	-	-
Horiz. %	91.23%	71.23%	34.52%	33.42%	53.97%	59.45%	100.00%	-
P/NAPS	1.80	2.41	2.65	2.37	1.59	1.75	1.99	-1.65%
YoY %	-25.31%	-9.06%	11.81%	49.06%	-9.14%	-12.06%	-	-
Horiz. %	90.45%	121.11%	133.17%	119.10%	79.90%	87.94%	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