[MISC] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[MISC] MISC BHD
Announcement Date
04-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 39.27%
YoY- 37.73%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 4,786,900 2,394,400 10,908,386 7,596,324 5,090,740 2,490,268 9,296,254 -35.78%
PBT 2,154,900 780,700 2,566,857 1,803,724 1,284,423 511,852 2,410,348 -7.20%
Tax -4,700 14,700 -31,750 -21,006 -5,845 295 -90,311 -86.08%
NP 2,150,200 795,400 2,535,107 1,782,718 1,278,578 512,147 2,320,037 -4.94%
-
NP to SH 1,917,600 571,000 2,467,780 1,715,060 1,231,496 486,310 2,204,310 -8.87%
-
Tax Rate 0.22% -1.88% 1.24% 1.16% 0.46% -0.06% 3.75% -
Total Cost 2,636,700 1,599,000 8,373,279 5,813,606 3,812,162 1,978,121 6,976,217 -47.75%
-
Net Worth 34,192,707 32,585,740 35,397,933 35,844,312 30,755,581 29,461,079 27,764,835 14.90%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 446,380 - 1,339,140 334,785 334,785 - 446,380 0.00%
Div Payout % 23.28% - 54.26% 19.52% 27.19% - 20.25% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 34,192,707 32,585,740 35,397,933 35,844,312 30,755,581 29,461,079 27,764,835 14.90%
NOSH 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 44.92% 33.22% 23.24% 23.47% 25.12% 20.57% 24.96% -
ROE 5.61% 1.75% 6.97% 4.78% 4.00% 1.65% 7.94% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 107.24 53.64 244.37 170.18 114.04 55.79 208.26 -35.78%
EPS 43.00 12.80 55.30 38.40 27.60 10.90 49.40 -8.84%
DPS 10.00 0.00 30.00 7.50 7.50 0.00 10.00 0.00%
NAPS 7.66 7.30 7.93 8.03 6.89 6.60 6.22 14.90%
Adjusted Per Share Value based on latest NOSH - 4,463,800
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 107.24 53.64 244.37 170.18 114.04 55.79 208.26 -35.78%
EPS 43.00 12.80 55.30 38.40 27.60 10.90 49.40 -8.84%
DPS 10.00 0.00 30.00 7.50 7.50 0.00 10.00 0.00%
NAPS 7.66 7.30 7.93 8.03 6.89 6.60 6.22 14.90%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 7.46 8.90 9.37 8.80 7.72 8.49 7.22 -
P/RPS 6.96 16.59 3.83 5.17 6.77 15.22 3.47 59.11%
P/EPS 17.37 69.58 16.95 22.90 27.98 77.93 14.62 12.18%
EY 5.76 1.44 5.90 4.37 3.57 1.28 6.84 -10.83%
DY 1.34 0.00 3.20 0.85 0.97 0.00 1.39 -2.41%
P/NAPS 0.97 1.22 1.18 1.10 1.12 1.29 1.16 -11.25%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 04/08/16 06/05/16 05/02/16 04/11/15 04/08/15 30/04/15 06/02/15 -
Price 7.50 8.34 8.48 9.09 8.20 9.15 7.74 -
P/RPS 6.99 15.55 3.47 5.34 7.19 16.40 3.72 52.33%
P/EPS 17.46 65.20 15.34 23.66 29.72 83.99 15.67 7.48%
EY 5.73 1.53 6.52 4.23 3.36 1.19 6.38 -6.91%
DY 1.33 0.00 3.54 0.83 0.91 0.00 1.29 2.05%
P/NAPS 0.98 1.14 1.07 1.13 1.19 1.39 1.24 -14.53%

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