[MISC] QoQ Annualized Quarter Result on 31-Mar-2002 [#4]

Stock
[MISC] MISC BHD
Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- 14.37%
YoY- -21.04%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 5,393,629 5,381,062 5,282,744 5,508,434 5,532,364 2,810,195 1,426,390 142.12%
PBT 1,244,193 1,178,712 1,134,668 1,411,049 1,194,565 652,804 426,539 103.75%
Tax -29,792 -33,994 -32,416 -71,712 -23,524 -12,766 -5,873 194.35%
NP 1,214,401 1,144,718 1,102,252 1,339,337 1,171,041 640,038 420,666 102.35%
-
NP to SH 1,214,401 1,144,718 1,102,252 1,339,337 1,171,041 640,038 420,666 102.35%
-
Tax Rate 2.39% 2.88% 2.86% 5.08% 1.97% 1.96% 1.38% -
Total Cost 4,179,228 4,236,344 4,180,492 4,169,097 4,361,322 2,170,157 1,005,724 157.80%
-
Net Worth 8,884,956 8,808,381 8,803,120 8,506,650 7,850,566 7,548,355 8,484,629 3.11%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 371,755 557,492 - 2,790 - 2,790 - -
Div Payout % 30.61% 48.70% - 0.21% - 0.44% - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 8,884,956 8,808,381 8,803,120 8,506,650 7,850,566 7,548,355 8,484,629 3.11%
NOSH 1,858,777 1,858,308 1,861,912 1,860,190 1,860,764 1,860,575 1,855,375 0.12%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 22.52% 21.27% 20.87% 24.31% 21.17% 22.78% 29.49% -
ROE 13.67% 13.00% 12.52% 15.74% 14.92% 8.48% 4.96% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 290.17 289.57 283.73 296.12 297.32 151.04 76.88 141.82%
EPS 65.33 61.60 59.20 72.00 62.93 34.40 22.60 102.53%
DPS 20.00 30.00 0.00 0.15 0.00 0.15 0.00 -
NAPS 4.78 4.74 4.728 4.573 4.219 4.057 4.573 2.98%
Adjusted Per Share Value based on latest NOSH - 1,854,859
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 120.83 120.55 118.35 123.40 123.94 62.96 31.95 142.14%
EPS 27.21 25.64 24.69 30.00 26.23 14.34 9.42 102.43%
DPS 8.33 12.49 0.00 0.06 0.00 0.06 0.00 -
NAPS 1.9904 1.9733 1.9721 1.9057 1.7587 1.691 1.9008 3.10%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 6.85 7.30 7.45 7.05 7.70 6.70 6.95 -
P/RPS 2.36 2.52 2.63 2.38 2.59 4.44 9.04 -59.05%
P/EPS 10.48 11.85 12.58 9.79 12.24 19.48 30.65 -51.00%
EY 9.54 8.44 7.95 10.21 8.17 5.13 3.26 104.19%
DY 2.92 4.11 0.00 0.02 0.00 0.02 0.00 -
P/NAPS 1.43 1.54 1.58 1.54 1.83 1.65 1.52 -3.97%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 21/11/02 21/08/02 29/05/02 27/02/02 28/11/01 22/08/01 -
Price 7.60 7.10 7.65 7.45 7.00 6.85 6.95 -
P/RPS 2.62 2.45 2.70 2.52 2.35 4.54 9.04 -56.10%
P/EPS 11.63 11.53 12.92 10.35 11.12 19.91 30.65 -47.49%
EY 8.60 8.68 7.74 9.66 8.99 5.02 3.26 90.58%
DY 2.63 4.23 0.00 0.02 0.00 0.02 0.00 -
P/NAPS 1.59 1.50 1.62 1.63 1.66 1.69 1.52 3.03%

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