[MISC] QoQ Cumulative Quarter Result on 31-Dec-2004 [#3]

Stock
[MISC] MISC BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 66.07%
YoY- 63.93%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 5,133,185 2,599,634 10,650,820 7,815,202 4,875,331 2,318,897 7,606,271 -23.04%
PBT 1,378,700 750,273 4,738,895 2,550,163 1,524,167 924,584 2,326,404 -29.42%
Tax -4,102 -5,168 24,651 10,061 17,516 -4,392 -36,833 -76.82%
NP 1,374,598 745,105 4,763,546 2,560,224 1,541,683 920,192 2,289,571 -28.81%
-
NP to SH 1,352,278 734,957 4,763,546 2,560,224 1,541,683 920,192 2,289,571 -29.58%
-
Tax Rate 0.30% 0.69% -0.52% -0.39% -1.15% 0.48% 1.58% -
Total Cost 3,758,587 1,854,529 5,887,274 5,254,978 3,333,648 1,398,705 5,316,700 -20.62%
-
Net Worth 14,893,931 14,880,872 14,209,546 12,145,487 11,474,287 11,302,560 10,378,396 27.20%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 186,174 - 836,949 836,978 371,937 - - -
Div Payout % 13.77% - 17.57% 32.69% 24.13% - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 14,893,931 14,880,872 14,209,546 12,145,487 11,474,287 11,302,560 10,378,396 27.20%
NOSH 1,861,741 1,860,109 1,859,888 1,859,952 1,859,689 1,858,973 1,859,927 0.06%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 26.78% 28.66% 44.72% 32.76% 31.62% 39.68% 30.10% -
ROE 9.08% 4.94% 33.52% 21.08% 13.44% 8.14% 22.06% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 275.72 139.76 572.66 420.18 262.16 124.74 408.96 -23.09%
EPS 36.35 19.76 256.12 137.65 82.90 49.50 123.10 -55.62%
DPS 10.00 0.00 45.00 45.00 20.00 0.00 0.00 -
NAPS 8.00 8.00 7.64 6.53 6.17 6.08 5.58 27.11%
Adjusted Per Share Value based on latest NOSH - 1,860,009
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 115.00 58.24 238.60 175.08 109.22 51.95 170.40 -23.04%
EPS 30.29 16.46 106.72 57.36 34.54 20.61 51.29 -29.58%
DPS 4.17 0.00 18.75 18.75 8.33 0.00 0.00 -
NAPS 3.3366 3.3337 3.1833 2.7209 2.5705 2.532 2.325 27.20%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 18.50 17.90 16.00 15.30 12.70 11.80 13.70 -
P/RPS 6.71 12.81 2.79 3.64 4.84 9.46 3.35 58.83%
P/EPS 25.47 45.30 6.25 11.12 15.32 23.84 11.13 73.56%
EY 3.93 2.21 16.01 9.00 6.53 4.19 8.99 -42.37%
DY 0.54 0.00 2.81 2.94 1.57 0.00 0.00 -
P/NAPS 2.31 2.24 2.09 2.34 2.06 1.94 2.46 -4.10%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 22/11/05 22/08/05 16/05/05 24/02/05 10/11/04 12/08/04 24/05/04 -
Price 9.70 18.20 18.60 15.90 14.60 12.20 11.80 -
P/RPS 3.52 13.02 3.25 3.78 5.57 9.78 2.89 14.03%
P/EPS 13.35 46.06 7.26 11.55 17.61 24.65 9.59 24.64%
EY 7.49 2.17 13.77 8.66 5.68 4.06 10.43 -19.79%
DY 1.03 0.00 2.42 2.83 1.37 0.00 0.00 -
P/NAPS 1.21 2.28 2.43 2.43 2.37 2.01 2.11 -30.95%

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