[MISC] QoQ Cumulative Quarter Result on 31-Mar-2008 [#4]

Stock
[MISC] MISC BHD
Announcement Date
12-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- 46.17%
YoY- -15.14%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 11,784,465 8,105,229 3,649,297 12,947,492 9,416,180 6,096,213 2,921,219 152.34%
PBT 1,369,372 1,057,226 559,373 2,599,427 1,757,536 1,265,397 600,179 72.87%
Tax -55,900 -23,852 -9,862 -71,033 -36,574 -25,103 -14,862 140.88%
NP 1,313,472 1,033,374 549,511 2,528,394 1,720,962 1,240,294 585,317 70.98%
-
NP to SH 1,222,684 973,055 522,858 2,420,358 1,655,875 1,214,878 575,616 64.86%
-
Tax Rate 4.08% 2.26% 1.76% 2.73% 2.08% 1.98% 2.48% -
Total Cost 10,470,993 7,071,855 3,099,786 10,419,098 7,695,218 4,855,919 2,335,902 170.63%
-
Net Worth 20,161,081 20,346,371 19,783,816 18,674,514 18,749,966 19,268,425 19,460,062 2.37%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 557,963 557,944 - 1,302,007 558,034 557,966 - -
Div Payout % 45.63% 57.34% - 53.79% 33.70% 45.93% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 20,161,081 20,346,371 19,783,816 18,674,514 18,749,966 19,268,425 19,460,062 2.37%
NOSH 3,719,756 3,719,629 3,718,762 3,720,022 3,720,231 3,719,773 3,720,853 -0.01%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 11.15% 12.75% 15.06% 19.53% 18.28% 20.35% 20.04% -
ROE 6.06% 4.78% 2.64% 12.96% 8.83% 6.31% 2.96% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 316.81 217.90 98.13 348.05 253.11 163.89 78.51 152.39%
EPS 32.87 26.16 14.06 65.07 44.51 32.66 15.47 64.89%
DPS 15.00 15.00 0.00 35.00 15.00 15.00 0.00 -
NAPS 5.42 5.47 5.32 5.02 5.04 5.18 5.23 2.39%
Adjusted Per Share Value based on latest NOSH - 3,719,582
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 264.00 181.58 81.75 290.06 210.95 136.57 65.44 152.35%
EPS 27.39 21.80 11.71 54.22 37.10 27.22 12.90 64.82%
DPS 12.50 12.50 0.00 29.17 12.50 12.50 0.00 -
NAPS 4.5166 4.5581 4.4321 4.1835 4.2004 4.3166 4.3595 2.37%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 8.55 8.65 8.25 9.20 9.75 10.00 9.80 -
P/RPS 2.70 3.97 8.41 2.64 3.85 6.10 12.48 -63.79%
P/EPS 26.01 33.07 58.68 14.14 21.91 30.62 63.35 -44.60%
EY 3.84 3.02 1.70 7.07 4.57 3.27 1.58 80.27%
DY 1.75 1.73 0.00 3.80 1.54 1.50 0.00 -
P/NAPS 1.58 1.58 1.55 1.83 1.93 1.93 1.87 -10.58%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 20/11/08 18/08/08 12/05/08 21/02/08 22/11/07 16/08/07 -
Price 8.55 8.35 8.75 9.50 9.50 9.70 9.40 -
P/RPS 2.70 3.83 8.92 2.73 3.75 5.92 11.97 -62.77%
P/EPS 26.01 31.92 62.23 14.60 21.34 29.70 60.76 -43.05%
EY 3.84 3.13 1.61 6.85 4.69 3.37 1.65 75.16%
DY 1.75 1.80 0.00 3.68 1.58 1.55 0.00 -
P/NAPS 1.58 1.53 1.64 1.89 1.88 1.87 1.80 -8.28%

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