[MISC] QoQ Cumulative Quarter Result on 31-Dec-2006 [#3]

Stock

[MISC] MISC BHD

Announcement Date

28-Feb-2007

Admission Sponsor

Sponsor

Financial Year

31-Mar-2007

Quarter

31-Dec-2006 [#3]

Profit Trend

QoQ- 78.38%

YoY- -0.28%

Quarter Report

MISC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Cumulative Result
Revenue	6,096,213	2,921,219	11,198,945	8,334,326	5,506,703	2,718,734	10,747,080	-31.45%
YoY %	108.69%	-73.92%	34.37%	51.35%	102.55%	-74.70%	-	-
Horiz. %	56.72%	27.18%	104.20%	77.55%	51.24%	25.30%	100.00%	-
PBT	1,265,397	600,179	2,930,310	2,183,411	1,220,151	523,496	2,900,792	-42.45%
YoY %	110.84%	-79.52%	34.21%	78.95%	133.08%	-81.95%	-	-
Horiz. %	43.62%	20.69%	101.02%	75.27%	42.06%	18.05%	100.00%	-
Tax	-25,103	-14,862	-33,380	-6,718	-2,547	-271	-30,190	-11.56%
YoY %	-68.91%	55.48%	-396.87%	-163.76%	-839.85%	99.10%	-	-
Horiz. %	83.15%	49.23%	110.57%	22.25%	8.44%	0.90%	100.00%	-
NP	1,240,294	585,317	2,896,930	2,176,693	1,217,604	523,225	2,870,602	-42.81%
YoY %	111.90%	-79.80%	33.09%	78.77%	132.71%	-81.77%	-	-
Horiz. %	43.21%	20.39%	100.92%	75.83%	42.42%	18.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,214,878	575,616	2,852,025	2,149,433	1,204,954	522,220	2,822,573	-42.96%
YoY %	111.06%	-79.82%	32.69%	78.38%	130.74%	-81.50%	-	-
Horiz. %	43.04%	20.39%	101.04%	76.15%	42.69%	18.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.98%	2.48%	1.14%	0.31%	0.21%	0.05%	1.04%	-
YoY %	-20.16%	117.54%	267.74%	47.62%	320.00%	-95.19%	-	-
Horiz. %	190.38%	238.46%	109.62%	29.81%	20.19%	4.81%	100.00%	-
Total Cost	4,855,919	2,335,902	8,302,015	6,157,633	4,289,099	2,195,509	7,876,478	-27.54%
YoY %	107.88%	-71.86%	34.82%	43.56%	95.36%	-72.13%	-	-
Horiz. %	61.65%	29.66%	105.40%	78.18%	54.45%	27.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	19,268,425	19,460,062	18,896,944	18,562,946	18,451,904	18,634,774	18,450,292	2.93%
YoY %	-0.98%	2.98%	1.80%	0.60%	-0.98%	1.00%	-	-
Horiz. %	104.43%	105.47%	102.42%	100.61%	100.01%	101.00%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	557,966	-	1,115,961	372,002	372,014	-	1,115,945	-36.97%
YoY %	0.00%	-	199.99%	-0.00%	0.00%	-	-	-
Horiz. %	50.00%	-	100.00%	33.34%	33.34%	-	100.00%	-
Div Payout %	45.93%	-	39.13%	17.31%	30.87%	-	39.54%	-
YoY %	0.00%	-	126.05%	-43.93%	0.00%	-	-	-
Horiz. %	116.16%	-	98.96%	43.78%	78.07%	-	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	19,268,425	19,460,062	18,896,944	18,562,946	18,451,904	18,634,774	18,450,292	2.93%
YoY %	-0.98%	2.98%	1.80%	0.60%	-0.98%	1.00%	-	-
Horiz. %	104.43%	105.47%	102.42%	100.61%	100.01%	101.00%	100.00%	-
NOSH	3,719,773	3,720,853	3,719,870	3,720,029	3,720,142	3,719,515	3,719,817	-0.00%
YoY %	-0.03%	0.03%	-0.00%	-0.00%	0.02%	-0.01%	-	-
Horiz. %	100.00%	100.03%	100.00%	100.01%	100.01%	99.99%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	20.35%	20.04%	25.87%	26.12%	22.11%	19.25%	26.71%	-
YoY %	1.55%	-22.54%	-0.96%	18.14%	14.86%	-27.93%	-	-
Horiz. %	76.19%	75.03%	96.86%	97.79%	82.78%	72.07%	100.00%	-
ROE	6.31%	2.96%	15.09%	11.58%	6.53%	2.80%	15.30%	-
YoY %	113.18%	-80.38%	30.31%	77.34%	133.21%	-81.70%	-	-
Horiz. %	41.24%	19.35%	98.63%	75.69%	42.68%	18.30%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	163.89	78.51	301.06	224.04	148.02	73.09	288.91	-31.44%
YoY %	108.75%	-73.92%	34.38%	51.36%	102.52%	-74.70%	-	-
Horiz. %	56.73%	27.17%	104.21%	77.55%	51.23%	25.30%	100.00%	-
EPS	32.66	15.47	76.67	57.78	32.39	14.04	75.88	-42.96%
YoY %	111.12%	-79.82%	32.69%	78.39%	130.70%	-81.50%	-	-
Horiz. %	43.04%	20.39%	101.04%	76.15%	42.69%	18.50%	100.00%	-
DPS	15.00	0.00	30.00	10.00	10.00	0.00	30.00	-36.97%
YoY %	0.00%	0.00%	200.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	50.00%	0.00%	100.00%	33.33%	33.33%	0.00%	100.00%	-
NAPS	5.18	5.23	5.08	4.99	4.96	5.01	4.96	2.93%
YoY %	-0.96%	2.95%	1.80%	0.60%	-1.00%	1.01%	-	-
Horiz. %	104.44%	105.44%	102.42%	100.60%	100.00%	101.01%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 3,719,885
RPS	136.57	65.44	250.88	186.71	123.36	60.91	240.76	-31.45%
YoY %	108.69%	-73.92%	34.37%	51.35%	102.53%	-74.70%	-	-
Horiz. %	56.72%	27.18%	104.20%	77.55%	51.24%	25.30%	100.00%	-
EPS	27.22	12.90	63.89	48.15	26.99	11.70	63.23	-42.95%
YoY %	111.01%	-79.81%	32.69%	78.40%	130.68%	-81.50%	-	-
Horiz. %	43.05%	20.40%	101.04%	76.15%	42.69%	18.50%	100.00%	-
DPS	12.50	0.00	25.00	8.33	8.33	0.00	25.00	-36.97%
YoY %	0.00%	0.00%	200.12%	0.00%	0.00%	0.00%	-	-
Horiz. %	50.00%	0.00%	100.00%	33.32%	33.32%	0.00%	100.00%	-
NAPS	4.3166	4.3595	4.2334	4.1586	4.1337	4.1746	4.1333	2.93%
YoY %	-0.98%	2.98%	1.80%	0.60%	-0.98%	1.00%	-	-
Horiz. %	104.43%	105.47%	102.42%	100.61%	100.01%	101.00%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	10.00	9.80	9.15	8.80	8.60	7.70	9.50	-
P/RPS	6.10	12.48	3.04	3.93	5.81	10.53	3.29	50.86%
YoY %	-51.12%	310.53%	-22.65%	-32.36%	-44.82%	220.06%	-	-
Horiz. %	185.41%	379.33%	92.40%	119.45%	176.60%	320.06%	100.00%	-
P/EPS	30.62	63.35	11.93	15.23	26.55	54.84	12.52	81.42%
YoY %	-51.67%	431.01%	-21.67%	-42.64%	-51.59%	338.02%	-	-
Horiz. %	244.57%	505.99%	95.29%	121.65%	212.06%	438.02%	100.00%	-
EY	3.27	1.58	8.38	6.57	3.77	1.82	7.99	-44.84%
YoY %	106.96%	-81.15%	27.55%	74.27%	107.14%	-77.22%	-	-
Horiz. %	40.93%	19.77%	104.88%	82.23%	47.18%	22.78%	100.00%	-
DY	1.50	0.00	3.28	1.14	1.16	0.00	3.16	-39.12%
YoY %	0.00%	0.00%	187.72%	-1.72%	0.00%	0.00%	-	-
Horiz. %	47.47%	0.00%	103.80%	36.08%	36.71%	0.00%	100.00%	-
P/NAPS	1.93	1.87	1.80	1.76	1.73	1.54	1.92	0.34%
YoY %	3.21%	3.89%	2.27%	1.73%	12.34%	-19.79%	-	-
Horiz. %	100.52%	97.40%	93.75%	91.67%	90.10%	80.21%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	22/11/07	16/08/07	10/05/07	28/02/07	23/11/06	14/08/06	10/05/06	-
Price	9.70	9.40	9.70	9.00	9.10	8.80	8.55	-
P/RPS	5.92	11.97	3.22	4.02	6.15	12.04	2.96	58.67%
YoY %	-50.54%	271.74%	-19.90%	-34.63%	-48.92%	306.76%	-	-
Horiz. %	200.00%	404.39%	108.78%	135.81%	207.77%	406.76%	100.00%	-
P/EPS	29.70	60.76	12.65	15.58	28.10	62.68	11.27	90.67%
YoY %	-51.12%	380.32%	-18.81%	-44.56%	-55.17%	456.17%	-	-
Horiz. %	263.53%	539.13%	112.24%	138.24%	249.33%	556.17%	100.00%	-
EY	3.37	1.65	7.90	6.42	3.56	1.60	8.87	-47.51%
YoY %	104.24%	-79.11%	23.05%	80.34%	122.50%	-81.96%	-	-
Horiz. %	37.99%	18.60%	89.06%	72.38%	40.14%	18.04%	100.00%	-
DY	1.55	0.00	3.09	1.11	1.10	0.00	3.51	-41.98%
YoY %	0.00%	0.00%	178.38%	0.91%	0.00%	0.00%	-	-
Horiz. %	44.16%	0.00%	88.03%	31.62%	31.34%	0.00%	100.00%	-
P/NAPS	1.87	1.80	1.91	1.80	1.83	1.76	1.72	5.72%
YoY %	3.89%	-5.76%	6.11%	-1.64%	3.98%	2.33%	-	-
Horiz. %	108.72%	104.65%	111.05%	104.65%	106.40%	102.33%	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