[MISC] QoQ Cumulative Quarter Result on 30-Jun-2007 [#1]

Stock
[MISC] MISC BHD
Announcement Date
16-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -79.82%
YoY- 10.22%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 12,947,492 9,416,180 6,096,213 2,921,219 11,198,945 8,334,326 5,506,703 76.72%
PBT 2,599,427 1,757,536 1,265,397 600,179 2,930,310 2,183,411 1,220,151 65.49%
Tax -71,033 -36,574 -25,103 -14,862 -33,380 -6,718 -2,547 817.78%
NP 2,528,394 1,720,962 1,240,294 585,317 2,896,930 2,176,693 1,217,604 62.69%
-
NP to SH 2,420,358 1,655,875 1,214,878 575,616 2,852,025 2,149,433 1,204,954 59.13%
-
Tax Rate 2.73% 2.08% 1.98% 2.48% 1.14% 0.31% 0.21% -
Total Cost 10,419,098 7,695,218 4,855,919 2,335,902 8,302,015 6,157,633 4,289,099 80.60%
-
Net Worth 18,674,514 18,749,966 19,268,425 19,460,062 18,896,944 18,562,946 18,451,904 0.80%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 1,302,007 558,034 557,966 - 1,115,961 372,002 372,014 130.34%
Div Payout % 53.79% 33.70% 45.93% - 39.13% 17.31% 30.87% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 18,674,514 18,749,966 19,268,425 19,460,062 18,896,944 18,562,946 18,451,904 0.80%
NOSH 3,720,022 3,720,231 3,719,773 3,720,853 3,719,870 3,720,029 3,720,142 -0.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 19.53% 18.28% 20.35% 20.04% 25.87% 26.12% 22.11% -
ROE 12.96% 8.83% 6.31% 2.96% 15.09% 11.58% 6.53% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 348.05 253.11 163.89 78.51 301.06 224.04 148.02 76.73%
EPS 65.07 44.51 32.66 15.47 76.67 57.78 32.39 59.14%
DPS 35.00 15.00 15.00 0.00 30.00 10.00 10.00 130.34%
NAPS 5.02 5.04 5.18 5.23 5.08 4.99 4.96 0.80%
Adjusted Per Share Value based on latest NOSH - 3,720,853
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 290.06 210.95 136.57 65.44 250.88 186.71 123.36 76.73%
EPS 54.22 37.10 27.22 12.90 63.89 48.15 26.99 59.14%
DPS 29.17 12.50 12.50 0.00 25.00 8.33 8.33 130.42%
NAPS 4.1835 4.2004 4.3166 4.3595 4.2334 4.1586 4.1337 0.80%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 9.20 9.75 10.00 9.80 9.15 8.80 8.60 -
P/RPS 2.64 3.85 6.10 12.48 3.04 3.93 5.81 -40.86%
P/EPS 14.14 21.91 30.62 63.35 11.93 15.23 26.55 -34.27%
EY 7.07 4.57 3.27 1.58 8.38 6.57 3.77 52.01%
DY 3.80 1.54 1.50 0.00 3.28 1.14 1.16 120.41%
P/NAPS 1.83 1.93 1.93 1.87 1.80 1.76 1.73 3.81%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 12/05/08 21/02/08 22/11/07 16/08/07 10/05/07 28/02/07 23/11/06 -
Price 9.50 9.50 9.70 9.40 9.70 9.00 9.10 -
P/RPS 2.73 3.75 5.92 11.97 3.22 4.02 6.15 -41.77%
P/EPS 14.60 21.34 29.70 60.76 12.65 15.58 28.10 -35.34%
EY 6.85 4.69 3.37 1.65 7.90 6.42 3.56 54.63%
DY 3.68 1.58 1.55 0.00 3.09 1.11 1.10 123.52%
P/NAPS 1.89 1.88 1.87 1.80 1.91 1.80 1.83 2.17%

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