[MISC] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[MISC] MISC BHD
Announcement Date
13-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 108.04%
YoY- 170.74%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 7,009,463 4,829,175 2,290,542 8,972,390 6,830,341 4,663,952 2,379,539 105.35%
PBT 1,382,951 872,433 527,870 2,231,510 1,141,183 696,763 349,150 150.13%
Tax -54,523 -41,566 -16,019 -1,982 -39,221 -25,196 -12,455 167.36%
NP 1,328,428 830,867 511,851 2,229,528 1,101,962 671,567 336,695 149.48%
-
NP to SH 1,245,276 774,480 486,396 2,085,375 1,002,395 601,373 300,425 157.81%
-
Tax Rate 3.94% 4.76% 3.03% 0.09% 3.44% 3.62% 3.57% -
Total Cost 5,681,035 3,998,308 1,778,691 6,742,862 5,728,379 3,992,385 2,042,844 97.63%
-
Net Worth 25,845,401 24,684,814 24,952,642 24,729,451 23,390,310 22,497,551 21,604,792 12.67%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 178,552 178,552 - 223,190 - - - -
Div Payout % 14.34% 23.05% - 10.70% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 25,845,401 24,684,814 24,952,642 24,729,451 23,390,310 22,497,551 21,604,792 12.67%
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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 18.95% 17.21% 22.35% 24.85% 16.13% 14.40% 14.15% -
ROE 4.82% 3.14% 1.95% 8.43% 4.29% 2.67% 1.39% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 157.03 108.19 51.31 201.00 153.02 104.48 53.31 105.35%
EPS 27.90 17.40 10.90 46.70 22.50 13.50 6.70 158.60%
DPS 4.00 4.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 5.79 5.53 5.59 5.54 5.24 5.04 4.84 12.67%
Adjusted Per Share Value based on latest NOSH - 4,463,800
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 157.03 108.19 51.31 201.00 153.02 104.48 53.31 105.35%
EPS 27.90 17.40 10.90 46.70 22.50 13.50 6.70 158.60%
DPS 4.00 4.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 5.79 5.53 5.59 5.54 5.24 5.04 4.84 12.67%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 6.75 6.50 6.90 5.70 5.12 5.10 5.37 -
P/RPS 4.30 6.01 13.45 2.84 3.35 4.88 10.07 -43.26%
P/EPS 24.20 37.46 63.32 12.20 22.80 37.86 79.79 -54.82%
EY 4.13 2.67 1.58 8.20 4.39 2.64 1.25 121.67%
DY 0.59 0.62 0.00 0.88 0.00 0.00 0.00 -
P/NAPS 1.17 1.18 1.23 1.03 0.98 1.01 1.11 3.56%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 07/11/14 06/08/14 09/05/14 13/02/14 07/11/13 16/08/13 23/05/13 -
Price 7.38 6.73 6.41 6.50 5.01 5.14 4.39 -
P/RPS 4.70 6.22 12.49 3.23 3.27 4.92 8.24 -31.19%
P/EPS 26.45 38.79 58.83 13.91 22.31 38.15 65.23 -45.18%
EY 3.78 2.58 1.70 7.19 4.48 2.62 1.53 82.65%
DY 0.54 0.59 0.00 0.77 0.00 0.00 0.00 -
P/NAPS 1.27 1.22 1.15 1.17 0.96 1.02 0.91 24.85%

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