[MISC] QoQ Cumulative Quarter Result on 31-Dec-2008 [#3]

Stock

[MISC] MISC BHD

Announcement Date

24-Feb-2009

Admission Sponsor

Sponsor

Financial Year

31-Mar-2009

Quarter

31-Dec-2008 [#3]

Profit Trend

QoQ- 25.65%

YoY- -26.16%

Quarter Report

BMSBQuarterlyReport1208.pdf

Latest QR

Upcoming QR

MISC's Result

MISC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Cumulative Result
Revenue	7,420,537	3,893,434	15,783,466	11,784,465	8,105,229	3,649,297	12,947,492	-30.97%
YoY %	90.59%	-75.33%	33.93%	45.39%	122.10%	-71.81%	-	-
Horiz. %	57.31%	30.07%	121.90%	91.02%	62.60%	28.19%	100.00%	-
PBT	434,136	273,498	1,556,256	1,369,372	1,057,226	559,373	2,599,427	-69.63%
YoY %	58.73%	-82.43%	13.65%	29.53%	89.00%	-78.48%	-	-
Horiz. %	16.70%	10.52%	59.87%	52.68%	40.67%	21.52%	100.00%	-
Tax	-33,959	-2,090	-67,566	-55,900	-23,852	-9,862	-71,033	-38.83%
YoY %	-1,524.83%	96.91%	-20.87%	-134.36%	-141.86%	86.12%	-	-
Horiz. %	47.81%	2.94%	95.12%	78.70%	33.58%	13.88%	100.00%	-
NP	400,177	271,408	1,488,690	1,313,472	1,033,374	549,511	2,528,394	-70.70%
YoY %	47.44%	-81.77%	13.34%	27.11%	88.05%	-78.27%	-	-
Horiz. %	15.83%	10.73%	58.88%	51.95%	40.87%	21.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	315,511	233,449	1,366,592	1,222,684	973,055	522,858	2,420,358	-74.25%
YoY %	35.15%	-82.92%	11.77%	25.65%	86.10%	-78.40%	-	-
Horiz. %	13.04%	9.65%	56.46%	50.52%	40.20%	21.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.82%	0.76%	4.34%	4.08%	2.26%	1.76%	2.73%	-
YoY %	928.95%	-82.49%	6.37%	80.53%	28.41%	-35.53%	-	-
Horiz. %	286.45%	27.84%	158.97%	149.45%	82.78%	64.47%	100.00%	-
Total Cost	7,020,360	3,622,026	14,294,776	10,470,993	7,071,855	3,099,786	10,419,098	-23.12%
YoY %	93.82%	-74.66%	36.52%	48.07%	128.14%	-70.25%	-	-
Horiz. %	67.38%	34.76%	137.20%	100.50%	67.87%	29.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	20,017,090	21,040,147	21,276,430	20,161,081	20,346,371	19,783,816	18,674,514	4.73%
YoY %	-4.86%	-1.11%	5.53%	-0.91%	2.84%	5.94%	-	-
Horiz. %	107.19%	112.67%	113.93%	107.96%	108.95%	105.94%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	558,097	-	1,301,879	557,963	557,944	-	1,302,007	-43.12%
YoY %	0.00%	-	133.33%	0.00%	0.00%	-	-	-
Horiz. %	42.86%	-	99.99%	42.85%	42.85%	-	100.00%	-
Div Payout %	176.89%	-	95.26%	45.63%	57.34%	-	53.79%	-
YoY %	0.00%	-	108.77%	-20.42%	0.00%	-	-	-
Horiz. %	328.85%	-	177.10%	84.83%	106.60%	-	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	20,017,090	21,040,147	21,276,430	20,161,081	20,346,371	19,783,816	18,674,514	4.73%
YoY %	-4.86%	-1.11%	5.53%	-0.91%	2.84%	5.94%	-	-
Horiz. %	107.19%	112.67%	113.93%	107.96%	108.95%	105.94%	100.00%	-
NOSH	3,720,648	3,717,340	3,719,655	3,719,756	3,719,629	3,718,762	3,720,022	0.01%
YoY %	0.09%	-0.06%	-0.00%	0.00%	0.02%	-0.03%	-	-
Horiz. %	100.02%	99.93%	99.99%	99.99%	99.99%	99.97%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	5.39%	6.97%	9.43%	11.15%	12.75%	15.06%	19.53%	-
YoY %	-22.67%	-26.09%	-15.43%	-12.55%	-15.34%	-22.89%	-	-
Horiz. %	27.60%	35.69%	48.28%	57.09%	65.28%	77.11%	100.00%	-
ROE	1.58%	1.11%	6.42%	6.06%	4.78%	2.64%	12.96%	-
YoY %	42.34%	-82.71%	5.94%	26.78%	81.06%	-79.63%	-	-
Horiz. %	12.19%	8.56%	49.54%	46.76%	36.88%	20.37%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	199.44	104.74	424.33	316.81	217.90	98.13	348.05	-30.98%
YoY %	90.41%	-75.32%	33.94%	45.39%	122.05%	-71.81%	-	-
Horiz. %	57.30%	30.09%	121.92%	91.02%	62.61%	28.19%	100.00%	-
EPS	8.48	6.28	35.91	32.87	26.16	14.06	65.07	-74.26%
YoY %	35.03%	-82.51%	9.25%	25.65%	86.06%	-78.39%	-	-
Horiz. %	13.03%	9.65%	55.19%	50.51%	40.20%	21.61%	100.00%	-
DPS	15.00	0.00	35.00	15.00	15.00	0.00	35.00	-43.12%
YoY %	0.00%	0.00%	133.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	42.86%	0.00%	100.00%	42.86%	42.86%	0.00%	100.00%	-
NAPS	5.38	5.66	5.72	5.42	5.47	5.32	5.02	4.72%
YoY %	-4.95%	-1.05%	5.54%	-0.91%	2.82%	5.98%	-	-
Horiz. %	107.17%	112.75%	113.94%	107.97%	108.96%	105.98%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 3,720,253
RPS	166.24	87.22	353.59	264.00	181.58	81.75	290.06	-30.97%
YoY %	90.60%	-75.33%	33.94%	45.39%	122.12%	-71.82%	-	-
Horiz. %	57.31%	30.07%	121.90%	91.02%	62.60%	28.18%	100.00%	-
EPS	7.07	5.23	30.61	27.39	21.80	11.71	54.22	-74.25%
YoY %	35.18%	-82.91%	11.76%	25.64%	86.17%	-78.40%	-	-
Horiz. %	13.04%	9.65%	56.46%	50.52%	40.21%	21.60%	100.00%	-
DPS	12.50	0.00	29.17	12.50	12.50	0.00	29.17	-43.13%
YoY %	0.00%	0.00%	133.36%	0.00%	0.00%	0.00%	-	-
Horiz. %	42.85%	0.00%	100.00%	42.85%	42.85%	0.00%	100.00%	-
NAPS	4.4843	4.7135	4.7664	4.5166	4.5581	4.4321	4.1835	4.73%
YoY %	-4.86%	-1.11%	5.53%	-0.91%	2.84%	5.94%	-	-
Horiz. %	107.19%	112.67%	113.93%	107.96%	108.95%	105.94%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	8.90	8.55	8.35	8.55	8.65	8.25	9.20	-
P/RPS	4.46	8.16	1.97	2.70	3.97	8.41	2.64	41.80%
YoY %	-45.34%	314.21%	-27.04%	-31.99%	-52.79%	218.56%	-	-
Horiz. %	168.94%	309.09%	74.62%	102.27%	150.38%	318.56%	100.00%	-
P/EPS	104.95	136.15	22.73	26.01	33.07	58.68	14.14	280.03%
YoY %	-22.92%	498.99%	-12.61%	-21.35%	-43.64%	314.99%	-	-
Horiz. %	742.22%	962.87%	160.75%	183.95%	233.88%	414.99%	100.00%	-
EY	0.95	0.73	4.40	3.84	3.02	1.70	7.07	-73.73%
YoY %	30.14%	-83.41%	14.58%	27.15%	77.65%	-75.95%	-	-
Horiz. %	13.44%	10.33%	62.23%	54.31%	42.72%	24.05%	100.00%	-
DY	1.69	0.00	4.19	1.75	1.73	0.00	3.80	-41.70%
YoY %	0.00%	0.00%	139.43%	1.16%	0.00%	0.00%	-	-
Horiz. %	44.47%	0.00%	110.26%	46.05%	45.53%	0.00%	100.00%	-
P/NAPS	1.65	1.51	1.46	1.58	1.58	1.55	1.83	-6.66%
YoY %	9.27%	3.42%	-7.59%	0.00%	1.94%	-15.30%	-	-
Horiz. %	90.16%	82.51%	79.78%	86.34%	86.34%	84.70%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	23/11/09	20/08/09	11/05/09	24/02/09	20/11/08	18/08/08	12/05/08	-
Price	8.80	8.66	8.50	8.55	8.35	8.75	9.50	-
P/RPS	4.41	8.27	2.00	2.70	3.83	8.92	2.73	37.63%
YoY %	-46.67%	313.50%	-25.93%	-29.50%	-57.06%	226.74%	-	-
Horiz. %	161.54%	302.93%	73.26%	98.90%	140.29%	326.74%	100.00%	-
P/EPS	103.77	137.90	23.14	26.01	31.92	62.23	14.60	269.22%
YoY %	-24.75%	495.94%	-11.03%	-18.52%	-48.71%	326.23%	-	-
Horiz. %	710.75%	944.52%	158.49%	178.15%	218.63%	426.23%	100.00%	-
EY	0.96	0.73	4.32	3.84	3.13	1.61	6.85	-72.98%
YoY %	31.51%	-83.10%	12.50%	22.68%	94.41%	-76.50%	-	-
Horiz. %	14.01%	10.66%	63.07%	56.06%	45.69%	23.50%	100.00%	-
DY	1.70	0.00	4.12	1.75	1.80	0.00	3.68	-40.21%
YoY %	0.00%	0.00%	135.43%	-2.78%	0.00%	0.00%	-	-
Horiz. %	46.20%	0.00%	111.96%	47.55%	48.91%	0.00%	100.00%	-
P/NAPS	1.64	1.53	1.49	1.58	1.53	1.64	1.89	-9.01%
YoY %	7.19%	2.68%	-5.70%	3.27%	-6.71%	-13.23%	-	-
Horiz. %	86.77%	80.95%	78.84%	83.60%	80.95%	86.77%	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