[MISC] YoY TTM Result on 31-Dec-2008 [#3]

Stock
[MISC] MISC BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -8.78%
YoY- -15.74%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 9,601,949 10,763,152 14,466,643 15,315,777 12,280,799 11,179,459 10,737,565 -1.64%
PBT -855,969 2,165,644 812,647 2,211,263 2,504,434 2,891,285 4,381,651 -
Tax -716,144 -416,576 -48,869 -90,358 -63,237 -27,661 5,343 -
NP -1,572,113 1,749,068 763,778 2,120,905 2,441,197 2,863,624 4,386,994 -
-
NP to SH -1,694,391 1,339,667 629,520 1,987,168 2,358,465 2,816,561 4,358,767 -
-
Tax Rate - 19.24% 6.01% 4.09% 2.53% 0.96% -0.12% -
Total Cost 11,174,062 9,014,084 13,702,865 13,194,872 9,839,602 8,315,835 6,350,571 8.72%
-
Net Worth 17,855,200 23,787,675 18,489,239 20,163,773 18,740,513 18,562,229 14,846,124 2.77%
Dividend
30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - 1,115,724 1,855,454 1,302,011 1,301,695 1,115,890 930,162 -
Div Payout % - 83.28% 294.74% 65.52% 55.19% 39.62% 21.34% -
Equity
30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 17,855,200 23,787,675 18,489,239 20,163,773 18,740,513 18,562,229 14,846,124 2.77%
NOSH 4,463,800 4,405,124 3,697,847 3,720,253 3,718,355 3,719,885 3,711,531 2.77%
Ratio Analysis
30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin -16.37% 16.25% 5.28% 13.85% 19.88% 25.62% 40.86% -
ROE -9.49% 5.63% 3.40% 9.86% 12.58% 15.17% 29.36% -
Per Share
30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 215.11 244.33 391.22 411.69 330.27 300.53 289.30 -4.29%
EPS -37.96 30.41 17.02 53.41 63.43 75.72 117.44 -
DPS 0.00 25.00 50.00 35.00 35.00 30.00 25.06 -
NAPS 4.00 5.40 5.00 5.42 5.04 4.99 4.00 0.00%
Adjusted Per Share Value based on latest NOSH - 3,720,253
30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 215.11 241.12 324.09 343.11 275.12 250.45 240.55 -1.64%
EPS -37.96 30.01 14.10 44.52 52.84 63.10 97.65 -
DPS 0.00 24.99 41.57 29.17 29.16 25.00 20.84 -
NAPS 4.00 5.329 4.142 4.5172 4.1983 4.1584 3.3259 2.77%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/09/12 30/09/11 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 4.25 5.87 8.41 8.55 9.75 8.80 9.95 -
P/RPS 1.98 2.40 2.15 2.08 2.95 2.93 3.44 -7.85%
P/EPS -11.20 19.30 49.40 16.01 15.37 11.62 8.47 -
EY -8.93 5.18 2.02 6.25 6.51 8.60 11.80 -
DY 0.00 4.26 5.95 4.09 3.59 3.41 2.52 -
P/NAPS 1.06 1.09 1.68 1.58 1.93 1.76 2.49 -11.87%
Price Multiplier on Announcement Date
30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/11/12 24/11/11 24/02/10 24/02/09 21/02/08 28/02/07 27/02/06 -
Price 4.08 6.13 7.95 8.55 9.50 9.00 9.65 -
P/RPS 1.90 2.51 2.03 2.08 2.88 2.99 3.34 -8.01%
P/EPS -10.75 20.16 46.70 16.01 14.98 11.89 8.22 -
EY -9.30 4.96 2.14 6.25 6.68 8.41 12.17 -
DY 0.00 4.08 6.29 4.09 3.68 3.33 2.60 -
P/NAPS 1.02 1.14 1.59 1.58 1.88 1.80 2.41 -11.95%

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