[MISC] YoY TTM Result on 31-Dec-2007 [#3]

Stock
[MISC] MISC BHD
Announcement Date
21-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -17.59%
YoY- -16.26%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
TTM Result
30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 10,763,152 14,466,643 15,315,777 12,280,799 11,179,459 10,737,565 10,096,211 0.95%
PBT 2,165,644 812,647 2,211,263 2,504,434 2,891,285 4,381,651 3,278,323 -5.95%
Tax -416,576 -48,869 -90,358 -63,237 -27,661 5,343 9,651 -
NP 1,749,068 763,778 2,120,905 2,441,197 2,863,624 4,386,994 3,287,974 -8.92%
-
NP to SH 1,339,667 629,520 1,987,168 2,358,465 2,816,561 4,358,767 3,287,974 -12.45%
-
Tax Rate 19.24% 6.01% 4.09% 2.53% 0.96% -0.12% -0.29% -
Total Cost 9,014,084 13,702,865 13,194,872 9,839,602 8,315,835 6,350,571 6,808,237 4.24%
-
Net Worth 23,787,675 18,489,239 20,163,773 18,740,513 18,562,229 14,846,124 11,160,055 11.86%
Dividend
30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 1,115,724 1,855,454 1,302,011 1,301,695 1,115,890 930,162 372,150 17.66%
Div Payout % 83.28% 294.74% 65.52% 55.19% 39.62% 21.34% 11.32% -
Equity
30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 23,787,675 18,489,239 20,163,773 18,740,513 18,562,229 14,846,124 11,160,055 11.86%
NOSH 4,405,124 3,697,847 3,720,253 3,718,355 3,719,885 3,711,531 1,860,009 13.62%
Ratio Analysis
30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 16.25% 5.28% 13.85% 19.88% 25.62% 40.86% 32.57% -
ROE 5.63% 3.40% 9.86% 12.58% 15.17% 29.36% 29.46% -
Per Share
30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 244.33 391.22 411.69 330.27 300.53 289.30 542.80 -11.15%
EPS 30.41 17.02 53.41 63.43 75.72 117.44 176.77 -22.95%
DPS 25.00 50.00 35.00 35.00 30.00 25.06 20.00 3.36%
NAPS 5.40 5.00 5.42 5.04 4.99 4.00 6.00 -1.54%
Adjusted Per Share Value based on latest NOSH - 3,718,355
30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 241.12 324.09 343.11 275.12 250.45 240.55 226.18 0.95%
EPS 30.01 14.10 44.52 52.84 63.10 97.65 73.66 -12.45%
DPS 24.99 41.57 29.17 29.16 25.00 20.84 8.34 17.65%
NAPS 5.329 4.142 4.5172 4.1983 4.1584 3.3259 2.5001 11.86%
Price Multiplier on Financial Quarter End Date
30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/09/11 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 5.87 8.41 8.55 9.75 8.80 9.95 15.30 -
P/RPS 2.40 2.15 2.08 2.95 2.93 3.44 2.82 -2.36%
P/EPS 19.30 49.40 16.01 15.37 11.62 8.47 8.66 12.60%
EY 5.18 2.02 6.25 6.51 8.60 11.80 11.55 -11.20%
DY 4.26 5.95 4.09 3.59 3.41 2.52 1.31 19.08%
P/NAPS 1.09 1.68 1.58 1.93 1.76 2.49 2.55 -11.82%
Price Multiplier on Announcement Date
30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/11/11 24/02/10 24/02/09 21/02/08 28/02/07 27/02/06 24/02/05 -
Price 6.13 7.95 8.55 9.50 9.00 9.65 15.90 -
P/RPS 2.51 2.03 2.08 2.88 2.99 3.34 2.93 -2.26%
P/EPS 20.16 46.70 16.01 14.98 11.89 8.22 8.99 12.70%
EY 4.96 2.14 6.25 6.68 8.41 12.17 11.12 -11.27%
DY 4.08 6.29 4.09 3.68 3.33 2.60 1.26 19.01%
P/NAPS 1.14 1.59 1.58 1.88 1.80 2.41 2.65 -11.74%

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