[MISC] QoQ Annualized Quarter Result on 30-Jun-2010

Stock

[MISC] MISC BHD

Announcement Date

19-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Mar-2011

Quarter

30-Jun-2010

Profit Trend

QoQ- 276.5%

YoY- 174.99%

Quarter Report

BMSBQuarterlyReport0610.pdf

Latest QR

Upcoming QR

MISC's Result

MISC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Annualized Quarter Result
Revenue	2,924,355	14,101,926	15,253,677	19,623,072	13,775,074	13,956,856	14,841,074	-66.17%
YoY %	-79.26%	-7.55%	-22.27%	42.45%	-1.30%	-5.96%	-	-
Horiz. %	19.70%	95.02%	102.78%	132.22%	92.82%	94.04%	100.00%	-
PBT	-222,657	3,700,380	2,130,316	2,828,052	911,914	834,349	868,272	-
YoY %	-106.02%	73.70%	-24.67%	210.12%	9.30%	-3.91%	-	-
Horiz. %	-25.64%	426.18%	245.35%	325.71%	105.03%	96.09%	100.00%	-
Tax	12,630	-44,257	-46,586	-61,566	-89,696	-49,604	-67,918	-
YoY %	128.54%	5.00%	24.33%	31.36%	-80.82%	26.96%	-	-
Horiz. %	-18.60%	65.16%	68.59%	90.65%	132.07%	73.04%	100.00%	-
NP	-210,027	3,656,122	2,083,730	2,766,486	822,218	784,745	800,354	-
YoY %	-105.74%	75.46%	-24.68%	236.47%	4.78%	-1.95%	-	-
Horiz. %	-26.24%	456.81%	260.35%	345.66%	102.73%	98.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-307,879	3,267,945	1,913,620	2,567,880	682,046	647,481	631,022	-
YoY %	-109.42%	70.77%	-25.48%	276.50%	5.34%	2.61%	-	-
Horiz. %	-48.79%	517.88%	303.26%	406.94%	108.09%	102.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	1.20%	2.19%	2.18%	9.84%	5.95%	7.82%	-
YoY %	-	-45.21%	0.46%	-77.85%	65.38%	-23.91%	-	-
Horiz. %	-	15.35%	28.01%	27.88%	125.83%	76.09%	100.00%	-
Total Cost	3,134,382	10,445,803	13,169,947	16,856,586	12,952,856	13,172,110	14,040,720	-63.23%
YoY %	-69.99%	-20.68%	-21.87%	30.14%	-1.66%	-6.19%	-	-
Horiz. %	22.32%	74.40%	93.80%	120.05%	92.25%	93.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	22,100,755	23,929,215	22,227,578	23,786,583	20,766,313	19,350,016	20,017,090	6.83%
YoY %	-7.64%	7.66%	-6.55%	14.54%	7.32%	-3.33%	-	-
Horiz. %	110.41%	119.54%	111.04%	118.83%	103.74%	96.67%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	446,479	1,004,491	1,603,592	-	1,350,968	744,231	1,116,194	-45.74%
YoY %	-55.55%	-37.36%	0.00%	-	81.53%	-33.32%	-	-
Horiz. %	40.00%	89.99%	143.67%	-	121.03%	66.68%	100.00%	-
Div Payout %	0.00%	30.74%	83.80%	-	198.08%	114.94%	176.89%	-
YoY %	0.00%	-63.32%	0.00%	-	72.33%	-35.02%	-	-
Horiz. %	0.00%	17.38%	47.37%	-	111.98%	64.98%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	22,100,755	23,929,215	22,227,578	23,786,583	20,766,313	19,350,016	20,017,090	6.83%
YoY %	-7.64%	7.66%	-6.55%	14.54%	7.32%	-3.33%	-	-
Horiz. %	110.41%	119.54%	111.04%	118.83%	103.74%	96.67%	100.00%	-
NOSH	4,464,799	4,464,405	4,454,424	4,462,773	3,859,909	3,721,157	3,720,648	12.93%
YoY %	0.01%	0.22%	-0.19%	15.62%	3.73%	0.01%	-	-
Horiz. %	120.00%	119.99%	119.72%	119.95%	103.74%	100.01%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	-7.18%	25.93%	13.66%	14.10%	5.97%	5.62%	5.39%	-
YoY %	-127.69%	89.82%	-3.12%	136.18%	6.23%	4.27%	-	-
Horiz. %	-133.21%	481.08%	253.43%	261.60%	110.76%	104.27%	100.00%	-
ROE	-1.39%	13.66%	8.61%	10.80%	3.28%	3.35%	3.15%	-
YoY %	-110.18%	58.65%	-20.28%	229.27%	-2.09%	6.35%	-	-
Horiz. %	-44.13%	433.65%	273.33%	342.86%	104.13%	106.35%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	65.50	315.87	342.44	439.71	356.88	375.07	398.88	-70.04%
YoY %	-79.26%	-7.76%	-22.12%	23.21%	-4.85%	-5.97%	-	-
Horiz. %	16.42%	79.19%	85.85%	110.24%	89.47%	94.03%	100.00%	-
EPS	-6.90	73.20	42.96	57.60	17.67	17.40	16.96	-
YoY %	-109.43%	70.39%	-25.42%	225.98%	1.55%	2.59%	-	-
Horiz. %	-40.68%	431.60%	253.30%	339.62%	104.19%	102.59%	100.00%	-
DPS	10.00	22.50	36.00	0.00	35.00	20.00	30.00	-51.95%
YoY %	-55.56%	-37.50%	0.00%	0.00%	75.00%	-33.33%	-	-
Horiz. %	33.33%	75.00%	120.00%	0.00%	116.67%	66.67%	100.00%	-
NAPS	4.95	5.36	4.99	5.33	5.38	5.20	5.38	-5.40%
YoY %	-7.65%	7.41%	-6.38%	-0.93%	3.46%	-3.35%	-	-
Horiz. %	92.01%	99.63%	92.75%	99.07%	100.00%	96.65%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 4,462,773
RPS	65.51	315.92	341.72	439.60	308.60	312.67	332.48	-66.17%
YoY %	-79.26%	-7.55%	-22.27%	42.45%	-1.30%	-5.96%	-	-
Horiz. %	19.70%	95.02%	102.78%	132.22%	92.82%	94.04%	100.00%	-
EPS	-6.90	73.21	42.87	57.53	15.28	14.51	14.14	-
YoY %	-109.42%	70.77%	-25.48%	276.51%	5.31%	2.62%	-	-
Horiz. %	-48.80%	517.75%	303.18%	406.86%	108.06%	102.62%	100.00%	-
DPS	10.00	22.50	35.92	0.00	30.26	16.67	25.01	-45.75%
YoY %	-55.56%	-37.36%	0.00%	0.00%	81.52%	-33.35%	-	-
Horiz. %	39.98%	89.96%	143.62%	0.00%	120.99%	66.65%	100.00%	-
NAPS	4.9511	5.3607	4.9795	5.3288	4.6522	4.3349	4.4843	6.83%
YoY %	-7.64%	7.66%	-6.55%	14.54%	7.32%	-3.33%	-	-
Horiz. %	110.41%	119.54%	111.04%	118.83%	103.74%	96.67%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	-
Price	7.87	8.36	8.74	8.60	8.10	8.41	8.90	-
P/RPS	12.02	2.65	2.55	1.96	2.27	2.24	2.23	207.73%
YoY %	353.58%	3.92%	30.10%	-13.66%	1.34%	0.45%	-	-
Horiz. %	539.01%	118.83%	114.35%	87.89%	101.79%	100.45%	100.00%	-
P/EPS	-114.13	11.42	20.34	14.95	45.84	48.33	52.48	-
YoY %	-1,099.39%	-43.85%	36.05%	-67.39%	-5.15%	-7.91%	-	-
Horiz. %	-217.47%	21.76%	38.76%	28.49%	87.35%	92.09%	100.00%	-
EY	-0.88	8.76	4.92	6.69	2.18	2.07	1.91	-
YoY %	-110.05%	78.05%	-26.46%	206.88%	5.31%	8.38%	-	-
Horiz. %	-46.07%	458.64%	257.59%	350.26%	114.14%	108.38%	100.00%	-
DY	1.27	2.69	4.12	0.00	4.32	2.38	3.37	-47.85%
YoY %	-52.79%	-34.71%	0.00%	0.00%	81.51%	-29.38%	-	-
Horiz. %	37.69%	79.82%	122.26%	0.00%	128.19%	70.62%	100.00%	-
P/NAPS	1.59	1.56	1.75	1.61	1.51	1.62	1.65	-2.44%
YoY %	1.92%	-10.86%	8.70%	6.62%	-6.79%	-1.82%	-	-
Horiz. %	96.36%	94.55%	106.06%	97.58%	91.52%	98.18%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	11/05/11	24/02/11	24/11/10	19/08/10	06/05/10	24/02/10	23/11/09	-
Price	7.31	7.45	8.60	8.86	8.82	7.95	8.80	-
P/RPS	11.16	2.36	2.51	2.01	2.47	2.12	2.21	194.62%
YoY %	372.88%	-5.98%	24.88%	-18.62%	16.51%	-4.07%	-	-
Horiz. %	504.98%	106.79%	113.57%	90.95%	111.76%	95.93%	100.00%	-
P/EPS	-106.01	10.18	20.02	15.40	49.92	45.69	51.89	-
YoY %	-1,141.36%	-49.15%	30.00%	-69.15%	9.26%	-11.95%	-	-
Horiz. %	-204.30%	19.62%	38.58%	29.68%	96.20%	88.05%	100.00%	-
EY	-0.94	9.83	5.00	6.49	2.00	2.19	1.93	-
YoY %	-109.56%	96.60%	-22.96%	224.50%	-8.68%	13.47%	-	-
Horiz. %	-48.70%	509.33%	259.07%	336.27%	103.63%	113.47%	100.00%	-
DY	1.37	3.02	4.19	0.00	3.97	2.52	3.41	-45.58%
YoY %	-54.64%	-27.92%	0.00%	0.00%	57.54%	-26.10%	-	-
Horiz. %	40.18%	88.56%	122.87%	0.00%	116.42%	73.90%	100.00%	-
P/NAPS	1.48	1.39	1.72	1.66	1.64	1.53	1.64	-6.62%
YoY %	6.47%	-19.19%	3.61%	1.22%	7.19%	-6.71%	-	-
Horiz. %	90.24%	84.76%	104.88%	101.22%	100.00%	93.29%	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