[MISC] QoQ Cumulative Quarter Result on 30-Jun-2023 [#2]

Stock

[MISC] MISC BHD

Announcement Date

24-Aug-2023

Admission Sponsor

Sponsor

Financial Year

31-Dec-2023

Quarter

30-Jun-2023 [#2]

Profit Trend

QoQ- 73.89%

YoY- 198.29%

Quarter Report

MISC Quarterly Report_Q2 FY2023.pdf

Latest QR

Upcoming QR

MISC's Result

MISC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Cumulative Result
Revenue	3,638,300	14,271,700	9,993,400	6,628,300	3,078,700	13,867,000	9,694,000	-47.93%
YoY %	-74.51%	42.81%	50.77%	115.30%	-77.80%	43.05%	-	-
Horiz. %	37.53%	147.22%	103.09%	68.38%	31.76%	143.05%	100.00%	-
PBT	771,100	2,093,700	1,431,400	966,800	627,600	1,874,300	1,224,000	-26.49%
YoY %	-63.17%	46.27%	48.06%	54.05%	-66.52%	53.13%	-	-
Horiz. %	63.00%	171.05%	116.94%	78.99%	51.27%	153.13%	100.00%	-
Tax	-17,300	-134,800	-99,800	-33,900	-16,600	-39,300	-40,100	-42.87%
YoY %	87.17%	-35.07%	-194.40%	-104.22%	57.76%	2.00%	-	-
Horiz. %	43.14%	336.16%	248.88%	84.54%	41.40%	98.00%	100.00%	-
NP	753,800	1,958,900	1,331,600	932,900	611,000	1,835,000	1,183,900	-25.96%
YoY %	-61.52%	47.11%	42.74%	52.68%	-66.70%	55.00%	-	-
Horiz. %	63.67%	165.46%	112.48%	78.80%	51.61%	155.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	759,900	2,123,500	1,496,200	1,065,800	612,900	1,822,900	1,177,900	-25.31%
YoY %	-64.21%	41.93%	40.38%	73.89%	-66.38%	54.76%	-	-
Horiz. %	64.51%	180.28%	127.02%	90.48%	52.03%	154.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.24%	6.44%	6.97%	3.51%	2.64%	2.10%	3.28%	-
YoY %	-65.22%	-7.60%	98.58%	32.95%	25.71%	-35.98%	-	-
Horiz. %	68.29%	196.34%	212.50%	107.01%	80.49%	64.02%	100.00%	-
Total Cost	2,884,500	12,312,800	8,661,800	5,695,400	2,467,700	12,032,000	8,510,100	-51.35%
YoY %	-76.57%	42.15%	52.08%	130.80%	-79.49%	41.38%	-	-
Horiz. %	33.90%	144.68%	101.78%	66.93%	29.00%	141.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	40,754,494	39,280,560	40,084,921	39,951,009	37,362,005	37,451,283	38,968,971	3.02%
YoY %	3.75%	-2.01%	0.34%	6.93%	-0.24%	-3.89%	-	-
Horiz. %	104.58%	100.80%	102.86%	102.52%	95.88%	96.11%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Dividend
Div	357,104	1,606,932	1,071,312	758,846	312,466	1,473,054	937,398	-47.41%
YoY %	-77.78%	50.00%	41.18%	142.86%	-78.79%	57.14%	-	-
Horiz. %	38.10%	171.42%	114.29%	80.95%	33.33%	157.14%	100.00%	-
Div Payout %	46.99%	75.67%	71.60%	71.20%	50.98%	80.81%	79.58%	-
YoY %	-37.90%	5.68%	0.56%	39.66%	-36.91%	1.55%	-	-
Horiz. %	59.05%	95.09%	89.97%	89.47%	64.06%	101.55%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Equity
Net Worth	40,754,494	39,280,560	40,084,921	39,951,009	37,362,005	37,451,283	38,968,971	3.02%
YoY %	3.75%	-2.01%	0.34%	6.93%	-0.24%	-3.89%	-	-
Horiz. %	104.58%	100.80%	102.86%	102.52%	95.88%	96.11%	100.00%	-
NOSH	4,463,800	4,463,800	4,463,800	4,463,800	4,463,800	4,463,800	4,463,800	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Ratio Analysis
NP Margin	20.72%	13.73%	13.32%	14.07%	19.85%	13.23%	12.21%	-
YoY %	50.91%	3.08%	-5.33%	-29.12%	50.04%	8.35%	-	-
Horiz. %	169.70%	112.45%	109.09%	115.23%	162.57%	108.35%	100.00%	-
ROE	1.86%	5.41%	3.73%	2.67%	1.64%	4.87%	3.02%	-
YoY %	-65.62%	45.04%	39.70%	62.80%	-66.32%	61.26%	-	-
Horiz. %	61.59%	179.14%	123.51%	88.41%	54.30%	161.26%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Per Share
RPS	81.51	319.73	223.88	148.49	68.97	310.65	217.17	-47.93%
YoY %	-74.51%	42.81%	50.77%	115.30%	-77.80%	43.04%	-	-
Horiz. %	37.53%	147.23%	103.09%	68.38%	31.76%	143.04%	100.00%	-
EPS	17.00	47.60	33.50	23.90	13.70	40.80	26.40	-25.41%
YoY %	-64.29%	42.09%	40.17%	74.45%	-66.42%	54.55%	-	-
Horiz. %	64.39%	180.30%	126.89%	90.53%	51.89%	154.55%	100.00%	-
DPS	8.00	36.00	24.00	17.00	7.00	33.00	21.00	-47.41%
YoY %	-77.78%	50.00%	41.18%	142.86%	-78.79%	57.14%	-	-
Horiz. %	38.10%	171.43%	114.29%	80.95%	33.33%	157.14%	100.00%	-
NAPS	9.13	8.80	8.98	8.95	8.37	8.39	8.73	3.02%
YoY %	3.75%	-2.00%	0.34%	6.93%	-0.24%	-3.89%	-	-
Horiz. %	104.58%	100.80%	102.86%	102.52%	95.88%	96.11%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Adjusted Per Share Value based on latest NOSH - 4,463,800
RPS	81.51	319.72	223.88	148.49	68.97	310.65	217.17	-47.93%
YoY %	-74.51%	42.81%	50.77%	115.30%	-77.80%	43.04%	-	-
Horiz. %	37.53%	147.22%	103.09%	68.38%	31.76%	143.04%	100.00%	-
EPS	17.00	47.57	33.50	23.90	13.70	40.80	26.40	-25.41%
YoY %	-64.26%	42.00%	40.17%	74.45%	-66.42%	54.55%	-	-
Horiz. %	64.39%	180.19%	126.89%	90.53%	51.89%	154.55%	100.00%	-
DPS	8.00	36.00	24.00	17.00	7.00	33.00	21.00	-47.41%
YoY %	-77.78%	50.00%	41.18%	142.86%	-78.79%	57.14%	-	-
Horiz. %	38.10%	171.43%	114.29%	80.95%	33.33%	157.14%	100.00%	-
NAPS	9.13	8.7998	8.98	8.95	8.37	8.39	8.73	3.02%
YoY %	3.75%	-2.01%	0.34%	6.93%	-0.24%	-3.89%	-	-
Horiz. %	104.58%	100.80%	102.86%	102.52%	95.88%	96.11%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/24	29/12/23	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	-
Price	7.67	7.29	7.08	7.16	7.22	7.50	6.76	-
P/RPS	9.41	2.28	3.16	4.82	10.47	2.41	3.11	109.05%
YoY %	312.72%	-27.85%	-34.44%	-53.96%	334.44%	-22.51%	-	-
Horiz. %	302.57%	73.31%	101.61%	154.98%	336.66%	77.49%	100.00%	-
P/EPS	45.06	15.32	21.12	29.99	52.58	18.37	25.62	45.65%
YoY %	194.13%	-27.46%	-29.58%	-42.96%	186.23%	-28.30%	-	-
Horiz. %	175.88%	59.80%	82.44%	117.06%	205.23%	71.70%	100.00%	-
EY	2.22	6.53	4.73	3.33	1.90	5.44	3.90	-31.29%
YoY %	-66.00%	38.05%	42.04%	75.26%	-65.07%	39.49%	-	-
Horiz. %	56.92%	167.44%	121.28%	85.38%	48.72%	139.49%	100.00%	-
DY	1.04	4.94	3.39	2.37	0.97	4.40	3.11	-51.78%
YoY %	-78.95%	45.72%	43.04%	144.33%	-77.95%	41.48%	-	-
Horiz. %	33.44%	158.84%	109.00%	76.21%	31.19%	141.48%	100.00%	-
P/NAPS	0.84	0.83	0.79	0.80	0.86	0.89	0.77	5.96%
YoY %	1.20%	5.06%	-1.25%	-6.98%	-3.37%	15.58%	-	-
Horiz. %	109.09%	107.79%	102.60%	103.90%	111.69%	115.58%	100.00%	-

	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	CAGR
Price Multiplier on Announcement Date
Date	30/05/24	27/02/24	22/11/23	24/08/23	24/05/23	15/02/23	17/11/22	-
Price	8.28	7.50	7.22	7.08	7.25	7.33	7.20	-
P/RPS	10.16	2.35	3.22	4.77	10.51	2.36	3.32	110.64%
YoY %	332.34%	-27.02%	-32.49%	-54.61%	345.34%	-28.92%	-	-
Horiz. %	306.02%	70.78%	96.99%	143.67%	316.57%	71.08%	100.00%	-
P/EPS	48.64	15.77	21.54	29.65	52.80	17.95	27.29	46.95%
YoY %	208.43%	-26.79%	-27.35%	-43.84%	194.15%	-34.22%	-	-
Horiz. %	178.23%	57.79%	78.93%	108.65%	193.48%	65.78%	100.00%	-
EY	2.06	6.34	4.64	3.37	1.89	5.57	3.66	-31.80%
YoY %	-67.51%	36.64%	37.69%	78.31%	-66.07%	52.19%	-	-
Horiz. %	56.28%	173.22%	126.78%	92.08%	51.64%	152.19%	100.00%	-
DY	0.97	4.80	3.32	2.40	0.97	4.50	2.92	-52.00%
YoY %	-79.79%	44.58%	38.33%	147.42%	-78.44%	54.11%	-	-
Horiz. %	33.22%	164.38%	113.70%	82.19%	33.22%	154.11%	100.00%	-
P/NAPS	0.91	0.85	0.80	0.79	0.87	0.87	0.82	7.18%
YoY %	7.06%	6.25%	1.27%	-9.20%	0.00%	6.10%	-	-
Horiz. %	110.98%	103.66%	97.56%	96.34%	106.10%	106.10%	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