[MISC] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[MISC] MISC BHD
Announcement Date
19-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 53.97%
YoY- -49.15%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 4,439,400 2,277,700 8,780,300 6,391,800 4,162,600 2,020,800 10,037,700 -42.03%
PBT 961,100 542,000 1,344,100 988,800 637,700 319,200 2,003,500 -38.80%
Tax -43,200 -26,000 -59,800 -31,400 -19,500 -10,200 -12,900 124.33%
NP 917,900 516,000 1,284,300 957,400 618,200 309,000 1,990,600 -40.39%
-
NP to SH 910,300 510,500 1,311,500 972,800 631,800 310,600 1,981,400 -40.54%
-
Tax Rate 4.49% 4.80% 4.45% 3.18% 3.06% 3.20% 0.64% -
Total Cost 3,521,500 1,761,700 7,496,000 5,434,400 3,544,400 1,711,800 8,047,100 -42.44%
-
Net Worth 35,308,657 34,773,001 35,353,296 35,397,933 34,594,450 33,076,757 34,817,640 0.94%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 624,932 312,466 1,339,140 937,398 624,932 312,466 1,339,140 -39.91%
Div Payout % 68.65% 61.21% 102.11% 96.36% 98.91% 100.60% 67.59% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 35,308,657 34,773,001 35,353,296 35,397,933 34,594,450 33,076,757 34,817,640 0.94%
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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 20.68% 22.65% 14.63% 14.98% 14.85% 15.29% 19.83% -
ROE 2.58% 1.47% 3.71% 2.75% 1.83% 0.94% 5.69% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 99.45 51.03 196.70 143.19 93.25 45.27 224.87 -42.03%
EPS 20.40 11.40 29.40 21.80 14.20 7.00 44.40 -40.54%
DPS 14.00 7.00 30.00 21.00 14.00 7.00 30.00 -39.91%
NAPS 7.91 7.79 7.92 7.93 7.75 7.41 7.80 0.94%
Adjusted Per Share Value based on latest NOSH - 4,463,800
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 99.45 51.03 196.70 143.19 93.25 45.27 224.87 -42.03%
EPS 20.40 11.40 29.40 21.80 14.20 7.00 44.40 -40.54%
DPS 14.00 7.00 30.00 21.00 14.00 7.00 30.00 -39.91%
NAPS 7.91 7.79 7.92 7.93 7.75 7.41 7.80 0.94%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 7.15 6.69 6.70 6.06 5.92 7.05 7.42 -
P/RPS 7.19 13.11 3.41 4.23 6.35 15.57 3.30 68.30%
P/EPS 35.06 58.50 22.80 27.81 41.83 101.32 16.72 64.04%
EY 2.85 1.71 4.39 3.60 2.39 0.99 5.98 -39.06%
DY 1.96 1.05 4.48 3.47 2.36 0.99 4.04 -38.33%
P/NAPS 0.90 0.86 0.85 0.76 0.76 0.95 0.95 -3.54%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 14/08/19 24/05/19 22/02/19 19/11/18 07/08/18 14/05/18 13/02/18 -
Price 7.21 6.52 6.92 6.60 6.46 7.14 7.08 -
P/RPS 7.25 12.78 3.52 4.61 6.93 15.77 3.15 74.58%
P/EPS 35.36 57.01 23.55 30.28 45.64 102.61 15.95 70.26%
EY 2.83 1.75 4.25 3.30 2.19 0.97 6.27 -41.24%
DY 1.94 1.07 4.34 3.18 2.17 0.98 4.24 -40.70%
P/NAPS 0.91 0.84 0.87 0.83 0.83 0.96 0.91 0.00%

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
Post a Comment