[MISC] QoQ Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock

[MISC] MISC BHD

Announcement Date

24-Feb-2010

Admission Sponsor

Sponsor

Financial Year

31-Mar-2010

Quarter

31-Dec-2009 [#3]

Profit Trend

QoQ- 53.91%

YoY- -60.28%

Quarter Report

BMSBQuarterlyReport1209.pdf

Latest QR

Upcoming QR

MISC's Result

MISC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Cumulative Result
Revenue	6,355,699	3,270,512	13,775,074	10,467,642	7,420,537	3,893,434	15,783,466	-45.43%
YoY %	94.33%	-76.26%	31.60%	41.06%	90.59%	-75.33%	-	-
Horiz. %	40.27%	20.72%	87.28%	66.32%	47.01%	24.67%	100.00%	-
PBT	887,632	471,342	911,914	625,762	434,136	273,498	1,556,256	-31.20%
YoY %	88.32%	-48.31%	45.73%	44.14%	58.73%	-82.43%	-	-
Horiz. %	57.04%	30.29%	58.60%	40.21%	27.90%	17.57%	100.00%	-
Tax	-19,411	-10,261	-89,696	-37,203	-33,959	-2,090	-67,566	-56.42%
YoY %	-89.17%	88.56%	-141.10%	-9.55%	-1,524.83%	96.91%	-	-
Horiz. %	28.73%	15.19%	132.75%	55.06%	50.26%	3.09%	100.00%	-
NP	868,221	461,081	822,218	588,559	400,177	271,408	1,488,690	-30.17%
YoY %	88.30%	-43.92%	39.70%	47.07%	47.44%	-81.77%	-	-
Horiz. %	58.32%	30.97%	55.23%	39.54%	26.88%	18.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	797,342	427,980	682,046	485,611	315,511	233,449	1,366,592	-30.15%
YoY %	86.30%	-37.25%	40.45%	53.91%	35.15%	-82.92%	-	-
Horiz. %	58.35%	31.32%	49.91%	35.53%	23.09%	17.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.19%	2.18%	9.84%	5.95%	7.82%	0.76%	4.34%	-
YoY %	0.46%	-77.85%	65.38%	-23.91%	928.95%	-82.49%	-	-
Horiz. %	50.46%	50.23%	226.73%	137.10%	180.18%	17.51%	100.00%	-
Total Cost	5,487,478	2,809,431	12,952,856	9,879,083	7,020,360	3,622,026	14,294,776	-47.14%
YoY %	95.32%	-78.31%	31.11%	40.72%	93.82%	-74.66%	-	-
Horiz. %	38.39%	19.65%	90.61%	69.11%	49.11%	25.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	22,227,578	23,786,583	20,766,313	19,350,015	20,017,090	21,040,147	21,276,430	2.95%
YoY %	-6.55%	14.54%	7.32%	-3.33%	-4.86%	-1.11%	-	-
Horiz. %	104.47%	111.80%	97.60%	90.95%	94.08%	98.89%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	668,163	-	1,350,968	558,173	558,097	-	1,301,879	-35.87%
YoY %	0.00%	-	142.03%	0.01%	0.00%	-	-	-
Horiz. %	51.32%	-	103.77%	42.87%	42.87%	-	100.00%	-
Div Payout %	83.80%	-	198.08%	114.94%	176.89%	-	95.26%	-
YoY %	0.00%	-	72.33%	-35.02%	0.00%	-	-	-
Horiz. %	87.97%	-	207.94%	120.66%	185.69%	-	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	22,227,578	23,786,583	20,766,313	19,350,015	20,017,090	21,040,147	21,276,430	2.95%
YoY %	-6.55%	14.54%	7.32%	-3.33%	-4.86%	-1.11%	-	-
Horiz. %	104.47%	111.80%	97.60%	90.95%	94.08%	98.89%	100.00%	-
NOSH	4,454,424	4,462,773	3,859,909	3,721,157	3,720,648	3,717,340	3,719,655	12.75%
YoY %	-0.19%	15.62%	3.73%	0.01%	0.09%	-0.06%	-	-
Horiz. %	119.75%	119.98%	103.77%	100.04%	100.03%	99.94%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	13.66%	14.10%	5.97%	5.62%	5.39%	6.97%	9.43%	-
YoY %	-3.12%	136.18%	6.23%	4.27%	-22.67%	-26.09%	-	-
Horiz. %	144.86%	149.52%	63.31%	59.60%	57.16%	73.91%	100.00%	-
ROE	3.59%	1.80%	3.28%	2.51%	1.58%	1.11%	6.42%	-
YoY %	99.44%	-45.12%	30.68%	58.86%	42.34%	-82.71%	-	-
Horiz. %	55.92%	28.04%	51.09%	39.10%	24.61%	17.29%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	142.68	73.28	356.88	281.30	199.44	104.74	424.33	-51.61%
YoY %	94.71%	-79.47%	26.87%	41.04%	90.41%	-75.32%	-	-
Horiz. %	33.62%	17.27%	84.10%	66.29%	47.00%	24.68%	100.00%	-
EPS	17.90	9.59	17.67	13.05	8.48	6.28	35.91	-37.10%
YoY %	86.65%	-45.73%	35.40%	53.89%	35.03%	-82.51%	-	-
Horiz. %	49.85%	26.71%	49.21%	36.34%	23.61%	17.49%	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	4.99	5.33	5.38	5.20	5.38	5.66	5.72	-8.69%
YoY %	-6.38%	-0.93%	3.46%	-3.35%	-4.95%	-1.05%	-	-
Horiz. %	87.24%	93.18%	94.06%	90.91%	94.06%	98.95%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 3,697,847
RPS	142.38	73.27	308.60	234.50	166.24	87.22	353.59	-45.44%
YoY %	94.32%	-76.26%	31.60%	41.06%	90.60%	-75.33%	-	-
Horiz. %	40.27%	20.72%	87.28%	66.32%	47.01%	24.67%	100.00%	-
EPS	17.86	9.59	15.28	10.88	7.07	5.23	30.61	-30.15%
YoY %	86.24%	-37.24%	40.44%	53.89%	35.18%	-82.91%	-	-
Horiz. %	58.35%	31.33%	49.92%	35.54%	23.10%	17.09%	100.00%	-
DPS	14.97	0.00	30.26	12.50	12.50	0.00	29.17	-35.87%
YoY %	0.00%	0.00%	142.08%	0.00%	0.00%	0.00%	-	-
Horiz. %	51.32%	0.00%	103.74%	42.85%	42.85%	0.00%	100.00%	-
NAPS	4.9795	5.3288	4.6522	4.3349	4.4843	4.7135	4.7664	2.95%
YoY %	-6.55%	14.54%	7.32%	-3.33%	-4.86%	-1.11%	-	-
Horiz. %	104.47%	111.80%	97.60%	90.95%	94.08%	98.89%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	8.74	8.60	8.10	8.41	8.90	8.55	8.35	-
P/RPS	6.13	11.74	2.27	2.99	4.46	8.16	1.97	112.99%
YoY %	-47.79%	417.18%	-24.08%	-32.96%	-45.34%	314.21%	-	-
Horiz. %	311.17%	595.94%	115.23%	151.78%	226.40%	414.21%	100.00%	-
P/EPS	48.83	89.68	45.84	64.44	104.95	136.15	22.73	66.41%
YoY %	-45.55%	95.64%	-28.86%	-38.60%	-22.92%	498.99%	-	-
Horiz. %	214.83%	394.54%	201.67%	283.50%	461.72%	598.99%	100.00%	-
EY	2.05	1.12	2.18	1.55	0.95	0.73	4.40	-39.87%
YoY %	83.04%	-48.62%	40.65%	63.16%	30.14%	-83.41%	-	-
Horiz. %	46.59%	25.45%	49.55%	35.23%	21.59%	16.59%	100.00%	-
DY	1.72	0.00	4.32	1.78	1.69	0.00	4.19	-44.73%
YoY %	0.00%	0.00%	142.70%	5.33%	0.00%	0.00%	-	-
Horiz. %	41.05%	0.00%	103.10%	42.48%	40.33%	0.00%	100.00%	-
P/NAPS	1.75	1.61	1.51	1.62	1.65	1.51	1.46	12.82%
YoY %	8.70%	6.62%	-6.79%	-1.82%	9.27%	3.42%	-	-
Horiz. %	119.86%	110.27%	103.42%	110.96%	113.01%	103.42%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	24/11/10	19/08/10	06/05/10	24/02/10	23/11/09	20/08/09	11/05/09	-
Price	8.60	8.86	8.82	7.95	8.80	8.66	8.50	-
P/RPS	6.03	12.09	2.47	2.83	4.41	8.27	2.00	108.56%
YoY %	-50.12%	389.47%	-12.72%	-35.83%	-46.67%	313.50%	-	-
Horiz. %	301.50%	604.50%	123.50%	141.50%	220.50%	413.50%	100.00%	-
P/EPS	48.04	92.39	49.92	60.92	103.77	137.90	23.14	62.66%
YoY %	-48.00%	85.08%	-18.06%	-41.29%	-24.75%	495.94%	-	-
Horiz. %	207.61%	399.27%	215.73%	263.27%	448.44%	595.94%	100.00%	-
EY	2.08	1.08	2.00	1.64	0.96	0.73	4.32	-38.54%
YoY %	92.59%	-46.00%	21.95%	70.83%	31.51%	-83.10%	-	-
Horiz. %	48.15%	25.00%	46.30%	37.96%	22.22%	16.90%	100.00%	-
DY	1.74	0.00	3.97	1.89	1.70	0.00	4.12	-43.68%
YoY %	0.00%	0.00%	110.05%	11.18%	0.00%	0.00%	-	-
Horiz. %	42.23%	0.00%	96.36%	45.87%	41.26%	0.00%	100.00%	-
P/NAPS	1.72	1.66	1.64	1.53	1.64	1.53	1.49	10.03%
YoY %	3.61%	1.22%	7.19%	-6.71%	7.19%	2.68%	-	-
Horiz. %	115.44%	111.41%	110.07%	102.68%	110.07%	102.68%	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