[MISC] YoY TTM Result on 31-Mar-2016 [#1]

Stock
[MISC] MISC BHD
Announcement Date
06-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 3.43%
YoY- 15.8%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 9,037,200 9,073,600 10,187,600 10,812,518 9,495,980 8,883,393 9,200,589 -0.29%
PBT 1,566,900 1,626,100 2,729,700 2,835,705 2,394,330 2,410,230 1,726,473 -1.60%
Tax -75,600 -20,400 -38,000 -17,345 -73,997 -5,546 -34,223 14.11%
NP 1,491,300 1,605,700 2,691,700 2,818,360 2,320,333 2,404,684 1,692,250 -2.08%
-
NP to SH 1,511,400 1,615,800 2,686,800 2,552,470 2,204,224 2,271,346 1,540,497 -0.31%
-
Tax Rate 4.82% 1.25% 1.39% 0.61% 3.09% 0.23% 1.98% -
Total Cost 7,545,900 7,467,900 7,495,900 7,994,158 7,175,647 6,478,709 7,508,339 0.08%
-
Net Worth 34,773,001 33,076,757 37,362,005 32,585,740 29,461,079 24,952,642 21,604,792 8.25%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 1,339,140 1,339,140 1,651,606 1,336,806 446,380 223,190 - -
Div Payout % 88.60% 82.88% 61.47% 52.37% 20.25% 9.83% - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 34,773,001 33,076,757 37,362,005 32,585,740 29,461,079 24,952,642 21,604,792 8.25%
NOSH 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 0.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 16.50% 17.70% 26.42% 26.07% 24.43% 27.07% 18.39% -
ROE 4.35% 4.89% 7.19% 7.83% 7.48% 9.10% 7.13% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 202.46 203.27 228.23 242.23 212.73 199.01 206.12 -0.29%
EPS 33.86 36.20 60.19 57.18 49.38 50.88 34.51 -0.31%
DPS 30.00 30.00 37.00 30.00 10.00 5.00 0.00 -
NAPS 7.79 7.41 8.37 7.30 6.60 5.59 4.84 8.25%
Adjusted Per Share Value based on latest NOSH - 4,463,800
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 202.46 203.27 228.23 242.23 212.73 199.01 206.12 -0.29%
EPS 33.86 36.20 60.19 57.18 49.38 50.88 34.51 -0.31%
DPS 30.00 30.00 37.00 30.00 10.00 5.00 0.00 -
NAPS 7.79 7.41 8.37 7.30 6.60 5.59 4.84 8.25%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 6.69 7.05 7.32 8.90 8.49 6.90 5.37 -
P/RPS 3.30 3.47 3.21 3.67 3.99 3.47 2.61 3.98%
P/EPS 19.76 19.48 12.16 15.56 17.19 13.56 15.56 4.06%
EY 5.06 5.13 8.22 6.42 5.82 7.37 6.43 -3.91%
DY 4.48 4.26 5.05 3.37 1.18 0.72 0.00 -
P/NAPS 0.86 0.95 0.87 1.22 1.29 1.23 1.11 -4.16%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 24/05/19 14/05/18 04/05/17 06/05/16 30/04/15 09/05/14 - -
Price 6.52 7.14 7.42 8.34 9.15 6.41 0.00 -
P/RPS 3.22 3.51 3.25 3.44 4.30 3.22 0.00 -
P/EPS 19.26 19.72 12.33 14.59 18.53 12.60 0.00 -
EY 5.19 5.07 8.11 6.86 5.40 7.94 0.00 -
DY 4.60 4.20 4.99 3.60 1.09 0.78 0.00 -
P/NAPS 0.84 0.96 0.89 1.14 1.39 1.15 0.00 -

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
Post a Comment