[MISC] QoQ Annualized Quarter Result on 30-Sep-2009 [#2]

Stock

[MISC] MISC BHD

Announcement Date

23-Nov-2009

Admission Sponsor

Sponsor

Financial Year

31-Mar-2010

Quarter

30-Sep-2009 [#2]

Profit Trend

QoQ- -32.42%

YoY- -67.58%

Quarter Report

BMSBQuarterlyReport0909.pdf

Latest QR

Upcoming QR

MISC's Result

MISC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Annualized Quarter Result
Revenue	19,623,072	13,775,074	13,956,856	14,841,074	15,573,736	15,783,466	15,712,620	16.01%
YoY %	42.45%	-1.30%	-5.96%	-4.70%	-1.33%	0.45%	-	-
Horiz. %	124.89%	87.67%	88.83%	94.45%	99.12%	100.45%	100.00%	-
PBT	2,828,052	911,914	834,349	868,272	1,093,992	1,556,256	1,825,829	33.97%
YoY %	210.12%	9.30%	-3.91%	-20.63%	-29.70%	-14.76%	-	-
Horiz. %	154.89%	49.95%	45.70%	47.55%	59.92%	85.24%	100.00%	-
Tax	-61,566	-89,696	-49,604	-67,918	-8,360	-67,566	-74,533	-11.99%
YoY %	31.36%	-80.82%	26.96%	-712.42%	87.63%	9.35%	-	-
Horiz. %	82.60%	120.34%	66.55%	91.12%	11.22%	90.65%	100.00%	-
NP	2,766,486	822,218	784,745	800,354	1,085,632	1,488,690	1,751,296	35.75%
YoY %	236.47%	4.78%	-1.95%	-26.28%	-27.07%	-14.99%	-	-
Horiz. %	157.97%	46.95%	44.81%	45.70%	61.99%	85.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,567,880	682,046	647,481	631,022	933,796	1,366,592	1,630,245	35.49%
YoY %	276.50%	5.34%	2.61%	-32.42%	-31.67%	-16.17%	-	-
Horiz. %	157.51%	41.84%	39.72%	38.71%	57.28%	83.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.18%	9.84%	5.95%	7.82%	0.76%	4.34%	4.08%	-
YoY %	-77.85%	65.38%	-23.91%	928.95%	-82.49%	6.37%	-	-
Horiz. %	53.43%	241.18%	145.83%	191.67%	18.63%	106.37%	100.00%	-
Total Cost	16,856,586	12,952,856	13,172,110	14,040,720	14,488,104	14,294,776	13,961,324	13.42%
YoY %	30.14%	-1.66%	-6.19%	-3.09%	1.35%	2.39%	-	-
Horiz. %	120.74%	92.78%	94.35%	100.57%	103.77%	102.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	23,786,583	20,766,313	19,350,016	20,017,090	21,040,147	21,276,430	20,161,082	11.68%
YoY %	14.54%	7.32%	-3.33%	-4.86%	-1.11%	5.53%	-	-
Horiz. %	117.98%	103.00%	95.98%	99.29%	104.36%	105.53%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	-	1,350,968	744,231	1,116,194	-	1,301,879	743,951	-
YoY %	-	81.53%	-33.32%	0.00%	-	75.00%	-	-
Horiz. %	-	181.59%	100.04%	150.04%	-	175.00%	100.00%	-
Div Payout %	-	198.08%	114.94%	176.89%	-	95.26%	45.63%	-
YoY %	-	72.33%	-35.02%	0.00%	-	108.77%	-	-
Horiz. %	-	434.10%	251.90%	387.66%	-	208.77%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	23,786,583	20,766,313	19,350,016	20,017,090	21,040,147	21,276,430	20,161,082	11.68%
YoY %	14.54%	7.32%	-3.33%	-4.86%	-1.11%	5.53%	-	-
Horiz. %	117.98%	103.00%	95.98%	99.29%	104.36%	105.53%	100.00%	-
NOSH	4,462,773	3,859,909	3,721,157	3,720,648	3,717,340	3,719,655	3,719,756	12.94%
YoY %	15.62%	3.73%	0.01%	0.09%	-0.06%	-0.00%	-	-
Horiz. %	119.97%	103.77%	100.04%	100.02%	99.94%	100.00%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	14.10%	5.97%	5.62%	5.39%	6.97%	9.43%	11.15%	-
YoY %	136.18%	6.23%	4.27%	-22.67%	-26.09%	-15.43%	-	-
Horiz. %	126.46%	53.54%	50.40%	48.34%	62.51%	84.57%	100.00%	-
ROE	10.80%	3.28%	3.35%	3.15%	4.44%	6.42%	8.09%	-
YoY %	229.27%	-2.09%	6.35%	-29.05%	-30.84%	-20.64%	-	-
Horiz. %	133.50%	40.54%	41.41%	38.94%	54.88%	79.36%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	439.71	356.88	375.07	398.88	418.95	424.33	422.41	2.71%
YoY %	23.21%	-4.85%	-5.97%	-4.79%	-1.27%	0.45%	-	-
Horiz. %	104.10%	84.49%	88.79%	94.43%	99.18%	100.45%	100.00%	-
EPS	57.60	17.67	17.40	16.96	25.12	35.91	43.83	20.03%
YoY %	225.98%	1.55%	2.59%	-32.48%	-30.05%	-18.07%	-	-
Horiz. %	131.42%	40.31%	39.70%	38.69%	57.31%	81.93%	100.00%	-
DPS	0.00	35.00	20.00	30.00	0.00	35.00	20.00	-
YoY %	0.00%	75.00%	-33.33%	0.00%	0.00%	75.00%	-	-
Horiz. %	0.00%	175.00%	100.00%	150.00%	0.00%	175.00%	100.00%	-
NAPS	5.33	5.38	5.20	5.38	5.66	5.72	5.42	-1.11%
YoY %	-0.93%	3.46%	-3.35%	-4.95%	-1.05%	5.54%	-	-
Horiz. %	98.34%	99.26%	95.94%	99.26%	104.43%	105.54%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 3,713,212
RPS	439.60	308.60	312.67	332.48	348.89	353.59	352.00	16.01%
YoY %	42.45%	-1.30%	-5.96%	-4.70%	-1.33%	0.45%	-	-
Horiz. %	124.89%	87.67%	88.83%	94.45%	99.12%	100.45%	100.00%	-
EPS	57.53	15.28	14.51	14.14	20.92	30.61	36.52	35.49%
YoY %	276.51%	5.31%	2.62%	-32.41%	-31.66%	-16.18%	-	-
Horiz. %	157.53%	41.84%	39.73%	38.72%	57.28%	83.82%	100.00%	-
DPS	0.00	30.26	16.67	25.01	0.00	29.17	16.67	-
YoY %	0.00%	81.52%	-33.35%	0.00%	0.00%	74.99%	-	-
Horiz. %	0.00%	181.52%	100.00%	150.03%	0.00%	174.99%	100.00%	-
NAPS	5.3288	4.6522	4.3349	4.4843	4.7135	4.7664	4.5166	11.68%
YoY %	14.54%	7.32%	-3.33%	-4.86%	-1.11%	5.53%	-	-
Horiz. %	117.98%	103.00%	95.98%	99.28%	104.36%	105.53%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	8.60	8.10	8.41	8.90	8.55	8.35	8.55	-
P/RPS	1.96	2.27	2.24	2.23	2.04	1.97	2.02	-1.99%
YoY %	-13.66%	1.34%	0.45%	9.31%	3.55%	-2.48%	-	-
Horiz. %	97.03%	112.38%	110.89%	110.40%	100.99%	97.52%	100.00%	-
P/EPS	14.95	45.84	48.33	52.48	34.04	22.73	19.51	-16.30%
YoY %	-67.39%	-5.15%	-7.91%	54.17%	49.76%	16.50%	-	-
Horiz. %	76.63%	234.96%	247.72%	268.99%	174.47%	116.50%	100.00%	-
EY	6.69	2.18	2.07	1.91	2.94	4.40	5.13	19.42%
YoY %	206.88%	5.31%	8.38%	-35.03%	-33.18%	-14.23%	-	-
Horiz. %	130.41%	42.50%	40.35%	37.23%	57.31%	85.77%	100.00%	-
DY	0.00	4.32	2.38	3.37	0.00	4.19	2.34	-
YoY %	0.00%	81.51%	-29.38%	0.00%	0.00%	79.06%	-	-
Horiz. %	0.00%	184.62%	101.71%	144.02%	0.00%	179.06%	100.00%	-
P/NAPS	1.61	1.51	1.62	1.65	1.51	1.46	1.58	1.26%
YoY %	6.62%	-6.79%	-1.82%	9.27%	3.42%	-7.59%	-	-
Horiz. %	101.90%	95.57%	102.53%	104.43%	95.57%	92.41%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	19/08/10	06/05/10	24/02/10	23/11/09	20/08/09	11/05/09	24/02/09	-
Price	8.86	8.82	7.95	8.80	8.66	8.50	8.55	-
P/RPS	2.01	2.47	2.12	2.21	2.07	2.00	2.02	-0.33%
YoY %	-18.62%	16.51%	-4.07%	6.76%	3.50%	-0.99%	-	-
Horiz. %	99.50%	122.28%	104.95%	109.41%	102.48%	99.01%	100.00%	-
P/EPS	15.40	49.92	45.69	51.89	34.47	23.14	19.51	-14.62%
YoY %	-69.15%	9.26%	-11.95%	50.54%	48.96%	18.61%	-	-
Horiz. %	78.93%	255.87%	234.19%	265.97%	176.68%	118.61%	100.00%	-
EY	6.49	2.00	2.19	1.93	2.90	4.32	5.13	17.02%
YoY %	224.50%	-8.68%	13.47%	-33.45%	-32.87%	-15.79%	-	-
Horiz. %	126.51%	38.99%	42.69%	37.62%	56.53%	84.21%	100.00%	-
DY	0.00	3.97	2.52	3.41	0.00	4.12	2.34	-
YoY %	0.00%	57.54%	-26.10%	0.00%	0.00%	76.07%	-	-
Horiz. %	0.00%	169.66%	107.69%	145.73%	0.00%	176.07%	100.00%	-
P/NAPS	1.66	1.64	1.53	1.64	1.53	1.49	1.58	3.35%
YoY %	1.22%	7.19%	-6.71%	7.19%	2.68%	-5.70%	-	-
Horiz. %	105.06%	103.80%	96.84%	103.80%	96.84%	94.30%	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