[MISC] QoQ Annualized Quarter Result on 30-Sep-2001 [#2]

Stock
[MISC] MISC BHD
Announcement Date
28-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2001
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- 52.15%
YoY- -52.29%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 5,282,744 5,508,434 5,532,364 2,810,195 1,426,390 5,846,660 4,259,759 15.47%
PBT 1,134,668 1,411,049 1,194,565 652,804 426,539 1,739,562 1,068,397 4.10%
Tax -32,416 -71,712 -23,524 -12,766 -5,873 -43,421 -25,157 18.46%
NP 1,102,252 1,339,337 1,171,041 640,038 420,666 1,696,141 1,043,240 3.74%
-
NP to SH 1,102,252 1,339,337 1,171,041 640,038 420,666 1,696,141 1,043,240 3.74%
-
Tax Rate 2.86% 5.08% 1.97% 1.96% 1.38% 2.50% 2.35% -
Total Cost 4,180,492 4,169,097 4,361,322 2,170,157 1,005,724 4,150,519 3,216,519 19.15%
-
Net Worth 8,803,120 8,506,650 7,850,566 7,548,355 8,484,629 7,410,582 6,927,039 17.37%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - 2,790 - 2,790 - 2,977 - -
Div Payout % - 0.21% - 0.44% - 0.18% - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 8,803,120 8,506,650 7,850,566 7,548,355 8,484,629 7,410,582 6,927,039 17.37%
NOSH 1,861,912 1,860,190 1,860,764 1,860,575 1,855,375 1,861,020 1,859,607 0.08%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 20.87% 24.31% 21.17% 22.78% 29.49% 29.01% 24.49% -
ROE 12.52% 15.74% 14.92% 8.48% 4.96% 22.89% 15.06% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 283.73 296.12 297.32 151.04 76.88 314.16 229.07 15.37%
EPS 59.20 72.00 62.93 34.40 22.60 91.20 56.10 3.66%
DPS 0.00 0.15 0.00 0.15 0.00 0.16 0.00 -
NAPS 4.728 4.573 4.219 4.057 4.573 3.982 3.725 17.27%
Adjusted Per Share Value based on latest NOSH - 1,854,962
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 118.35 123.40 123.94 62.96 31.95 130.98 95.43 15.47%
EPS 24.69 30.00 26.23 14.34 9.42 38.00 23.37 3.74%
DPS 0.00 0.06 0.00 0.06 0.00 0.07 0.00 -
NAPS 1.9721 1.9057 1.7587 1.691 1.9008 1.6602 1.5518 17.37%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 7.45 7.05 7.70 6.70 6.95 7.15 7.10 -
P/RPS 2.63 2.38 2.59 4.44 9.04 2.28 3.10 -10.40%
P/EPS 12.58 9.79 12.24 19.48 30.65 7.85 12.66 -0.42%
EY 7.95 10.21 8.17 5.13 3.26 12.75 7.90 0.42%
DY 0.00 0.02 0.00 0.02 0.00 0.02 0.00 -
P/NAPS 1.58 1.54 1.83 1.65 1.52 1.80 1.91 -11.90%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 21/08/02 29/05/02 27/02/02 28/11/01 22/08/01 24/05/01 21/02/01 -
Price 7.65 7.45 7.00 6.85 6.95 7.10 7.40 -
P/RPS 2.70 2.52 2.35 4.54 9.04 2.26 3.23 -11.29%
P/EPS 12.92 10.35 11.12 19.91 30.65 7.79 13.19 -1.37%
EY 7.74 9.66 8.99 5.02 3.26 12.84 7.58 1.40%
DY 0.00 0.02 0.00 0.02 0.00 0.02 0.00 -
P/NAPS 1.62 1.63 1.66 1.69 1.52 1.78 1.99 -12.84%

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