[MISC] YoY TTM Result on 31-Mar-2007 [#4]

Stock

[MISC] MISC BHD

Announcement Date

10-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Mar-2007

Quarter

31-Mar-2007 [#4]

Profit Trend

QoQ- 1.26%

YoY- 1.04%

Quarter Report

BMSBQuarterlyReport0307.xls

Latest QR

Upcoming QR

MISC's Result

MISC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
TTM Result
Revenue	13,775,074	15,783,466	12,947,492	11,198,945	10,747,080	10,640,730	7,606,271	10.39%
YoY %	-12.72%	21.90%	15.61%	4.20%	1.00%	39.89%	-	-
Horiz. %	181.10%	207.51%	170.22%	147.23%	141.29%	139.89%	100.00%	-
PBT	911,915	1,556,256	2,599,427	2,930,309	2,900,793	4,738,895	2,326,404	-14.44%
YoY %	-41.40%	-40.13%	-11.29%	1.02%	-38.79%	103.70%	-	-
Horiz. %	39.20%	66.90%	111.74%	125.96%	124.69%	203.70%	100.00%	-
Tax	-89,696	-67,566	-71,032	-33,381	-30,190	24,651	-36,833	15.98%
YoY %	-32.75%	4.88%	-112.79%	-10.57%	-222.47%	166.93%	-	-
Horiz. %	243.52%	183.44%	192.85%	90.63%	81.96%	-66.93%	100.00%	-
NP	822,219	1,488,690	2,528,395	2,896,928	2,870,603	4,763,546	2,289,571	-15.68%
YoY %	-44.77%	-41.12%	-12.72%	0.92%	-39.74%	108.05%	-	-
Horiz. %	35.91%	65.02%	110.43%	126.53%	125.38%	208.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	682,047	1,366,592	2,420,359	2,852,023	2,822,573	4,763,546	2,289,571	-18.26%
YoY %	-50.09%	-43.54%	-15.14%	1.04%	-40.75%	108.05%	-	-
Horiz. %	29.79%	59.69%	105.71%	124.57%	123.28%	208.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.84%	4.34%	2.73%	1.14%	1.04%	-0.52%	1.58%	-
YoY %	126.73%	58.97%	139.47%	9.62%	300.00%	-132.91%	-	-
Horiz. %	622.78%	274.68%	172.78%	72.15%	65.82%	-32.91%	100.00%	-
Total Cost	12,952,855	14,294,776	10,419,097	8,302,017	7,876,477	5,877,184	5,316,700	15.99%
YoY %	-9.39%	37.20%	25.50%	5.40%	34.02%	10.54%	-	-
Horiz. %	243.63%	268.87%	195.97%	156.15%	148.15%	110.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	20,762,677	18,594,888	18,709,499	18,894,427	17,331,190	13,019,799	10,385,793	12.23%
YoY %	11.66%	-0.61%	-0.98%	9.02%	33.11%	25.36%	-	-
Horiz. %	199.91%	179.04%	180.15%	181.93%	166.87%	125.36%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	1,328,828	1,301,890	1,301,736	1,115,937	930,002	1,116,138	-	-
YoY %	2.07%	0.01%	16.65%	19.99%	-16.68%	0.00%	-	-
Horiz. %	119.06%	116.64%	116.63%	99.98%	83.32%	100.00%	-	-
Div Payout %	194.83%	95.27%	53.78%	39.13%	32.95%	23.43%	-	-
YoY %	104.50%	77.15%	37.44%	18.76%	40.63%	0.00%	-	-
Horiz. %	831.54%	406.62%	229.53%	167.01%	140.63%	100.00%	-	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	20,762,677	18,594,888	18,709,499	18,894,427	17,331,190	13,019,799	10,385,793	12.23%
YoY %	11.66%	-0.61%	-0.98%	9.02%	33.11%	25.36%	-	-
Horiz. %	199.91%	179.04%	180.15%	181.93%	166.87%	125.36%	100.00%	-
NOSH	3,859,233	3,718,977	3,719,582	3,719,375	3,719,139	1,859,971	1,861,253	12.91%
YoY %	3.77%	-0.02%	0.01%	0.01%	99.96%	-0.07%	-	-
Horiz. %	207.35%	199.81%	199.84%	199.83%	199.82%	99.93%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	5.97%	9.43%	19.53%	25.87%	26.71%	44.77%	30.10%	-
YoY %	-36.69%	-51.72%	-24.51%	-3.14%	-40.34%	48.74%	-	-
Horiz. %	19.83%	31.33%	64.88%	85.95%	88.74%	148.74%	100.00%	-
ROE	3.28%	7.35%	12.94%	15.09%	16.29%	36.59%	22.05%	-
YoY %	-55.37%	-43.20%	-14.25%	-7.37%	-55.48%	65.94%	-	-
Horiz. %	14.88%	33.33%	58.68%	68.44%	73.88%	165.94%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	356.94	424.40	348.09	301.10	288.97	572.09	408.66	-2.22%
YoY %	-15.90%	21.92%	15.61%	4.20%	-49.49%	39.99%	-	-
Horiz. %	87.34%	103.85%	85.18%	73.68%	70.71%	139.99%	100.00%	-
EPS	17.67	36.75	65.07	76.68	75.89	256.11	123.01	-27.62%
YoY %	-51.92%	-43.52%	-15.14%	1.04%	-70.37%	108.20%	-	-
Horiz. %	14.36%	29.88%	52.90%	62.34%	61.69%	208.20%	100.00%	-
DPS	34.43	35.00	35.00	30.00	25.01	60.00	0.00	-
YoY %	-1.63%	0.00%	16.67%	19.95%	-58.32%	0.00%	-	-
Horiz. %	57.38%	58.33%	58.33%	50.00%	41.68%	100.00%	-	-
NAPS	5.38	5.00	5.03	5.08	4.66	7.00	5.58	-0.60%
YoY %	7.60%	-0.60%	-0.98%	9.01%	-33.43%	25.45%	-	-
Horiz. %	96.42%	89.61%	90.14%	91.04%	83.51%	125.45%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 3,719,375
RPS	308.60	353.59	290.06	250.88	240.76	238.38	170.40	10.39%
YoY %	-12.72%	21.90%	15.62%	4.20%	1.00%	39.89%	-	-
Horiz. %	181.10%	207.51%	170.22%	147.23%	141.29%	139.89%	100.00%	-
EPS	15.28	30.61	54.22	63.89	63.23	106.72	51.29	-18.26%
YoY %	-50.08%	-43.54%	-15.14%	1.04%	-40.75%	108.07%	-	-
Horiz. %	29.79%	59.68%	105.71%	124.57%	123.28%	208.07%	100.00%	-
DPS	29.77	29.17	29.16	25.00	20.83	25.00	0.00	-
YoY %	2.06%	0.03%	16.64%	20.02%	-16.68%	0.00%	-	-
Horiz. %	119.08%	116.68%	116.64%	100.00%	83.32%	100.00%	-	-
NAPS	4.6513	4.1657	4.1914	4.2328	3.8826	2.9168	2.3267	12.23%
YoY %	11.66%	-0.61%	-0.98%	9.02%	33.11%	25.36%	-	-
Horiz. %	199.91%	179.04%	180.14%	181.92%	166.87%	125.36%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	8.10	8.35	9.20	9.15	9.50	16.00	13.70	-
P/RPS	2.27	1.97	2.64	3.04	3.29	2.80	3.35	-6.27%
YoY %	15.23%	-25.38%	-13.16%	-7.60%	17.50%	-16.42%	-	-
Horiz. %	67.76%	58.81%	78.81%	90.75%	98.21%	83.58%	100.00%	-
P/EPS	45.83	22.72	14.14	11.93	12.52	6.25	11.14	26.56%
YoY %	101.72%	60.68%	18.52%	-4.71%	100.32%	-43.90%	-	-
Horiz. %	411.40%	203.95%	126.93%	107.09%	112.39%	56.10%	100.00%	-
EY	2.18	4.40	7.07	8.38	7.99	16.01	8.98	-21.00%
YoY %	-50.45%	-37.77%	-15.63%	4.88%	-50.09%	78.29%	-	-
Horiz. %	24.28%	49.00%	78.73%	93.32%	88.98%	178.29%	100.00%	-
DY	4.25	4.19	3.80	3.28	2.63	3.75	0.00	-
YoY %	1.43%	10.26%	15.85%	24.71%	-29.87%	0.00%	-	-
Horiz. %	113.33%	111.73%	101.33%	87.47%	70.13%	100.00%	-	-
P/NAPS	1.51	1.67	1.83	1.80	2.04	2.29	2.46	-7.80%
YoY %	-9.58%	-8.74%	1.67%	-11.76%	-10.92%	-6.91%	-	-
Horiz. %	61.38%	67.89%	74.39%	73.17%	82.93%	93.09%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	06/05/10	11/05/09	12/05/08	10/05/07	10/05/06	16/05/05	24/05/04	-
Price	8.82	8.50	9.50	9.70	8.55	18.60	11.80	-
P/RPS	2.47	2.00	2.73	3.22	2.96	3.25	2.89	-2.58%
YoY %	23.50%	-26.74%	-15.22%	8.78%	-8.92%	12.46%	-	-
Horiz. %	85.47%	69.20%	94.46%	111.42%	102.42%	112.46%	100.00%	-
P/EPS	49.91	23.13	14.60	12.65	11.27	7.26	9.59	31.62%
YoY %	115.78%	58.42%	15.42%	12.24%	55.23%	-24.30%	-	-
Horiz. %	520.44%	241.19%	152.24%	131.91%	117.52%	75.70%	100.00%	-
EY	2.00	4.32	6.85	7.91	8.88	13.77	10.42	-24.04%
YoY %	-53.70%	-36.93%	-13.40%	-10.92%	-35.51%	32.15%	-	-
Horiz. %	19.19%	41.46%	65.74%	75.91%	85.22%	132.15%	100.00%	-
DY	3.90	4.12	3.68	3.09	2.92	3.23	0.00	-
YoY %	-5.34%	11.96%	19.09%	5.82%	-9.60%	0.00%	-	-
Horiz. %	120.74%	127.55%	113.93%	95.67%	90.40%	100.00%	-	-
P/NAPS	1.64	1.70	1.89	1.91	1.83	2.66	2.11	-4.11%
YoY %	-3.53%	-10.05%	-1.05%	4.37%	-31.20%	26.07%	-	-
Horiz. %	77.73%	80.57%	89.57%	90.52%	86.73%	126.07%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

New IPO: GO HUB CAPITAL BERHAD

MQ Trader

MQ Trading Signals

2024-06-18 09:30:00

EMA 5

30 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

LBS

LBS BINA GROUP BHD

1000

DSONIC

DATASONIC GROUP BERHAD

800

MPI

MALAYSIAN PACIFIC INDUSTRIES

509

PTRANS

PERAK TRANSIT BERHAD

491

JCY

JCY INTERNATIONAL BERHAD

457

HLIND

HONG LEONG INDUSTRIES BHD

452

YTLPOWR

YTL POWER INTERNATIONAL BHD

318

GENTING

GENTING BHD

292

GENM

GENTING MALAYSIA BERHAD

263

PBBANK

PUBLIC BANK BHD

260

Daily Stocks

HSI-CXF

0.135

-0.03

261,198,800

HSI-HUZ

0.245

-0.02

138,878,500

ATAIMS

0.485

+0.14

120,427,200

DFX

0.225

+0.025

90,987,500

INGENIEU

0.075

+0.01

70,030,100

TECHBND-WA

0.155

+0.06

67,710,300

0.30

+0.03

57,773,700

JCY

0.865

-0.03

49,339,000

TOPGLOV

1.21

+0.04

45,239,000

AHB-WC

0.055

0.00

40,855,000

More active Stocks

KESM

7.80

+0.39

64,500

FRONTKN

4.68

+0.20

2,784,300

PPB

14.60

+0.20

45,300

PETGAS

17.84

+0.18

15,600

ATAIMS

0.485

+0.14

120,427,200

NOTION

1.93

+0.12

14,264,700

TENAGA

14.20

+0.12

3,166,600

HUMEIND

3.37

+0.10

358,600

HEIM

23.30

+0.10

34,500

GAMUDA-C1Y

0.405

+0.10

20,000

More gainer Stocks

PIE

6.69

-0.39

596,100

KLK

20.14

-0.36

231,100

MPI

39.66

-0.34

39,800

DLADY

37.60

-0.20

7,900

UTDPLT

23.84

-0.16

41,400

PETRONM

4.71

-0.15

218,000

HLIND

11.30

-0.14

7,100

CHINHIN

3.45

-0.13

376,600

HSI-CXM

0.595

-0.13

10,000

PETDAG

17.80

-0.12

153,700

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More