[MISC] YoY TTM Result on 31-Dec-2006 [#3]

Stock

[MISC] MISC BHD

Announcement Date

28-Feb-2007

Admission Sponsor

Sponsor

Financial Year

31-Mar-2007

Quarter

31-Dec-2006 [#3]

Profit Trend

QoQ- 5.28%

YoY- -35.38%

Quarter Report

MISC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
TTM Result
Revenue	14,466,643	15,315,777	12,280,799	11,179,459	10,737,565	10,096,211	6,702,946	13.66%
YoY %	-5.54%	24.71%	9.85%	4.12%	6.35%	50.62%	-	-
Horiz. %	215.83%	228.49%	183.21%	166.78%	160.19%	150.62%	100.00%	-
PBT	812,647	2,211,263	2,504,434	2,891,285	4,381,651	3,278,323	1,975,399	-13.74%
YoY %	-63.25%	-11.71%	-13.38%	-34.01%	33.66%	65.96%	-	-
Horiz. %	41.14%	111.94%	126.78%	146.36%	221.81%	165.96%	100.00%	-
Tax	-48,869	-90,358	-63,237	-27,661	5,343	9,651	-13,716	23.56%
YoY %	45.92%	-42.89%	-128.61%	-617.71%	-44.64%	170.36%	-	-
Horiz. %	356.29%	658.78%	461.05%	201.67%	-38.95%	-70.36%	100.00%	-
NP	763,778	2,120,905	2,441,197	2,863,624	4,386,994	3,287,974	1,961,683	-14.53%
YoY %	-63.99%	-13.12%	-14.75%	-34.72%	33.43%	67.61%	-	-
Horiz. %	38.93%	108.12%	124.44%	145.98%	223.63%	167.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	629,520	1,987,168	2,358,465	2,816,561	4,358,767	3,287,974	1,961,683	-17.24%
YoY %	-68.32%	-15.74%	-16.26%	-35.38%	32.57%	67.61%	-	-
Horiz. %	32.09%	101.30%	120.23%	143.58%	222.20%	167.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.01%	4.09%	2.53%	0.96%	-0.12%	-0.29%	0.69%	-
YoY %	46.94%	61.66%	163.54%	900.00%	58.62%	-142.03%	-	-
Horiz. %	871.01%	592.75%	366.67%	139.13%	-17.39%	-42.03%	100.00%	-
Total Cost	13,702,865	13,194,872	9,839,602	8,315,835	6,350,571	6,808,237	4,741,263	19.32%
YoY %	3.85%	34.10%	18.32%	30.95%	-6.72%	43.60%	-	-
Horiz. %	289.01%	278.30%	207.53%	175.39%	133.94%	143.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	18,489,239	20,163,773	18,740,513	18,562,229	14,846,124	11,160,055	9,621,492	11.49%
YoY %	-8.30%	7.59%	0.96%	25.03%	33.03%	15.99%	-	-
Horiz. %	192.17%	209.57%	194.78%	192.92%	154.30%	115.99%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Dividend
Div	1,855,454	1,302,011	1,301,695	1,115,890	930,162	372,150	278,973	37.09%
YoY %	42.51%	0.02%	16.65%	19.97%	149.94%	33.40%	-	-
Horiz. %	665.10%	466.72%	466.60%	400.00%	333.42%	133.40%	100.00%	-
Div Payout %	294.74%	65.52%	55.19%	39.62%	21.34%	11.32%	14.22%	-
YoY %	349.85%	18.72%	39.30%	85.66%	88.52%	-20.39%	-	-
Horiz. %	2,072.71%	460.76%	388.12%	278.62%	150.07%	79.61%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Equity
Net Worth	18,489,239	20,163,773	18,740,513	18,562,229	14,846,124	11,160,055	9,621,492	11.49%
YoY %	-8.30%	7.59%	0.96%	25.03%	33.03%	15.99%	-	-
Horiz. %	192.17%	209.57%	194.78%	192.92%	154.30%	115.99%	100.00%	-
NOSH	3,697,847	3,720,253	3,718,355	3,719,885	3,711,531	1,860,009	1,857,431	12.14%
YoY %	-0.60%	0.05%	-0.04%	0.23%	99.54%	0.14%	-	-
Horiz. %	199.08%	200.29%	200.19%	200.27%	199.82%	100.14%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Ratio Analysis
NP Margin	5.28%	13.85%	19.88%	25.62%	40.86%	32.57%	29.27%	-
YoY %	-61.88%	-30.33%	-22.40%	-37.30%	25.45%	11.27%	-	-
Horiz. %	18.04%	47.32%	67.92%	87.53%	139.60%	111.27%	100.00%	-
ROE	3.40%	9.86%	12.58%	15.17%	29.36%	29.46%	20.39%	-
YoY %	-65.52%	-21.62%	-17.07%	-48.33%	-0.34%	44.48%	-	-
Horiz. %	16.67%	48.36%	61.70%	74.40%	143.99%	144.48%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Per Share
RPS	391.22	411.69	330.27	300.53	289.30	542.80	360.87	1.35%
YoY %	-4.97%	24.65%	9.90%	3.88%	-46.70%	50.41%	-	-
Horiz. %	108.41%	114.08%	91.52%	83.28%	80.17%	150.41%	100.00%	-
EPS	17.02	53.41	63.43	75.72	117.44	176.77	105.61	-26.21%
YoY %	-68.13%	-15.80%	-16.23%	-35.52%	-33.56%	67.38%	-	-
Horiz. %	16.12%	50.57%	60.06%	71.70%	111.20%	167.38%	100.00%	-
DPS	50.00	35.00	35.00	30.00	25.06	20.00	15.00	22.19%
YoY %	42.86%	0.00%	16.67%	19.71%	25.30%	33.33%	-	-
Horiz. %	333.33%	233.33%	233.33%	200.00%	167.07%	133.33%	100.00%	-
NAPS	5.00	5.42	5.04	4.99	4.00	6.00	5.18	-0.58%
YoY %	-7.75%	7.54%	1.00%	24.75%	-33.33%	15.83%	-	-
Horiz. %	96.53%	104.63%	97.30%	96.33%	77.22%	115.83%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Adjusted Per Share Value based on latest NOSH - 3,719,885
RPS	324.09	343.11	275.12	250.45	240.55	226.18	150.16	13.66%
YoY %	-5.54%	24.71%	9.85%	4.12%	6.35%	50.63%	-	-
Horiz. %	215.83%	228.50%	183.22%	166.79%	160.20%	150.63%	100.00%	-
EPS	14.10	44.52	52.84	63.10	97.65	73.66	43.95	-17.24%
YoY %	-68.33%	-15.75%	-16.26%	-35.38%	32.57%	67.60%	-	-
Horiz. %	32.08%	101.30%	120.23%	143.57%	222.18%	167.60%	100.00%	-
DPS	41.57	29.17	29.16	25.00	20.84	8.34	6.25	37.09%
YoY %	42.51%	0.03%	16.64%	19.96%	149.88%	33.44%	-	-
Horiz. %	665.12%	466.72%	466.56%	400.00%	333.44%	133.44%	100.00%	-
NAPS	4.142	4.5172	4.1983	4.1584	3.3259	2.5001	2.1554	11.49%
YoY %	-8.31%	7.60%	0.96%	25.03%	33.03%	15.99%	-	-
Horiz. %	192.17%	209.58%	194.78%	192.93%	154.31%	115.99%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	31/12/03	-
Price	8.41	8.55	9.75	8.80	9.95	15.30	11.30	-
P/RPS	2.15	2.08	2.95	2.93	3.44	2.82	3.13	-6.06%
YoY %	3.37%	-29.49%	0.68%	-14.83%	21.99%	-9.90%	-	-
Horiz. %	68.69%	66.45%	94.25%	93.61%	109.90%	90.10%	100.00%	-
P/EPS	49.40	16.01	15.37	11.62	8.47	8.66	10.70	29.00%
YoY %	208.56%	4.16%	32.27%	37.19%	-2.19%	-19.07%	-	-
Horiz. %	461.68%	149.63%	143.64%	108.60%	79.16%	80.93%	100.00%	-
EY	2.02	6.25	6.51	8.60	11.80	11.55	9.35	-22.51%
YoY %	-67.68%	-3.99%	-24.30%	-27.12%	2.16%	23.53%	-	-
Horiz. %	21.60%	66.84%	69.63%	91.98%	126.20%	123.53%	100.00%	-
DY	5.95	4.09	3.59	3.41	2.52	1.31	1.33	28.33%
YoY %	45.48%	13.93%	5.28%	35.32%	92.37%	-1.50%	-	-
Horiz. %	447.37%	307.52%	269.92%	256.39%	189.47%	98.50%	100.00%	-
P/NAPS	1.68	1.58	1.93	1.76	2.49	2.55	2.18	-4.24%
YoY %	6.33%	-18.13%	9.66%	-29.32%	-2.35%	16.97%	-	-
Horiz. %	77.06%	72.48%	88.53%	80.73%	114.22%	116.97%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Price Multiplier on Announcement Date
Date	24/02/10	24/02/09	21/02/08	28/02/07	27/02/06	24/02/05	25/02/04	-
Price	7.95	8.55	9.50	9.00	9.65	15.90	12.30	-
P/RPS	2.03	2.08	2.88	2.99	3.34	2.93	3.41	-8.27%
YoY %	-2.40%	-27.78%	-3.68%	-10.48%	13.99%	-14.08%	-	-
Horiz. %	59.53%	61.00%	84.46%	87.68%	97.95%	85.92%	100.00%	-
P/EPS	46.70	16.01	14.98	11.89	8.22	8.99	11.65	26.01%
YoY %	191.69%	6.88%	25.99%	44.65%	-8.57%	-22.83%	-	-
Horiz. %	400.86%	137.42%	128.58%	102.06%	70.56%	77.17%	100.00%	-
EY	2.14	6.25	6.68	8.41	12.17	11.12	8.59	-20.65%
YoY %	-65.76%	-6.44%	-20.57%	-30.90%	9.44%	29.45%	-	-
Horiz. %	24.91%	72.76%	77.76%	97.90%	141.68%	129.45%	100.00%	-
DY	6.29	4.09	3.68	3.33	2.60	1.26	1.22	31.40%
YoY %	53.79%	11.14%	10.51%	28.08%	106.35%	3.28%	-	-
Horiz. %	515.57%	335.25%	301.64%	272.95%	213.11%	103.28%	100.00%	-
P/NAPS	1.59	1.58	1.88	1.80	2.41	2.65	2.37	-6.43%
YoY %	0.63%	-15.96%	4.44%	-25.31%	-9.06%	11.81%	-	-
Horiz. %	67.09%	66.67%	79.32%	75.95%	101.69%	111.81%	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