[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

BMSBQuarterlyReport0308.xls

Latest QR

Upcoming QR

MISC's Result

MISC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Cumulative Result
Revenue	11,784,465	8,105,229	3,649,297	12,947,492	9,416,180	6,096,213	2,921,219	152.34%
YoY %	45.39%	122.10%	-71.81%	37.50%	54.46%	108.69%	-	-
Horiz. %	403.41%	277.46%	124.92%	443.22%	322.34%	208.69%	100.00%	-
PBT	1,369,372	1,057,226	559,373	2,599,427	1,757,536	1,265,397	600,179	72.87%
YoY %	29.53%	89.00%	-78.48%	47.90%	38.89%	110.84%	-	-
Horiz. %	228.16%	176.15%	93.20%	433.11%	292.84%	210.84%	100.00%	-
Tax	-55,900	-23,852	-9,862	-71,033	-36,574	-25,103	-14,862	140.88%
YoY %	-134.36%	-141.86%	86.12%	-94.22%	-45.70%	-68.91%	-	-
Horiz. %	376.13%	160.49%	66.36%	477.95%	246.09%	168.91%	100.00%	-
NP	1,313,472	1,033,374	549,511	2,528,394	1,720,962	1,240,294	585,317	70.98%
YoY %	27.11%	88.05%	-78.27%	46.92%	38.75%	111.90%	-	-
Horiz. %	224.40%	176.55%	93.88%	431.97%	294.02%	211.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,222,684	973,055	522,858	2,420,358	1,655,875	1,214,878	575,616	64.86%
YoY %	25.65%	86.10%	-78.40%	46.17%	36.30%	111.06%	-	-
Horiz. %	212.41%	169.05%	90.83%	420.48%	287.67%	211.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.08%	2.26%	1.76%	2.73%	2.08%	1.98%	2.48%	-
YoY %	80.53%	28.41%	-35.53%	31.25%	5.05%	-20.16%	-	-
Horiz. %	164.52%	91.13%	70.97%	110.08%	83.87%	79.84%	100.00%	-
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%
YoY %	48.07%	128.14%	-70.25%	35.40%	58.47%	107.88%	-	-
Horiz. %	448.26%	302.75%	132.70%	446.04%	329.43%	207.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	-0.91%	2.84%	5.94%	-0.40%	-2.69%	-0.98%	-	-
Horiz. %	103.60%	104.55%	101.66%	95.96%	96.35%	99.02%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	557,963	557,944	-	1,302,007	558,034	557,966	-	-
YoY %	0.00%	0.00%	-	133.32%	0.01%	0.00%	-	-
Horiz. %	100.00%	100.00%	-	233.35%	100.01%	100.00%	-	-
Div Payout %	45.63%	57.34%	-	53.79%	33.70%	45.93%	-	-
YoY %	-20.42%	0.00%	-	59.61%	-26.63%	0.00%	-	-
Horiz. %	99.35%	124.84%	-	117.11%	73.37%	100.00%	-	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
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%
YoY %	-0.91%	2.84%	5.94%	-0.40%	-2.69%	-0.98%	-	-
Horiz. %	103.60%	104.55%	101.66%	95.96%	96.35%	99.02%	100.00%	-
NOSH	3,719,756	3,719,629	3,718,762	3,720,022	3,720,231	3,719,773	3,720,853	-0.01%
YoY %	0.00%	0.02%	-0.03%	-0.01%	0.01%	-0.03%	-	-
Horiz. %	99.97%	99.97%	99.94%	99.98%	99.98%	99.97%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	11.15%	12.75%	15.06%	19.53%	18.28%	20.35%	20.04%	-
YoY %	-12.55%	-15.34%	-22.89%	6.84%	-10.17%	1.55%	-	-
Horiz. %	55.64%	63.62%	75.15%	97.46%	91.22%	101.55%	100.00%	-
ROE	6.06%	4.78%	2.64%	12.96%	8.83%	6.31%	2.96%	-
YoY %	26.78%	81.06%	-79.63%	46.77%	39.94%	113.18%	-	-
Horiz. %	204.73%	161.49%	89.19%	437.84%	298.31%	213.18%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	316.81	217.90	98.13	348.05	253.11	163.89	78.51	152.39%
YoY %	45.39%	122.05%	-71.81%	37.51%	54.44%	108.75%	-	-
Horiz. %	403.53%	277.54%	124.99%	443.32%	322.39%	208.75%	100.00%	-
EPS	32.87	26.16	14.06	65.07	44.51	32.66	15.47	64.89%
YoY %	25.65%	86.06%	-78.39%	46.19%	36.28%	111.12%	-	-
Horiz. %	212.48%	169.10%	90.89%	420.62%	287.72%	211.12%	100.00%	-
DPS	15.00	15.00	0.00	35.00	15.00	15.00	0.00	-
YoY %	0.00%	0.00%	0.00%	133.33%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	0.00%	233.33%	100.00%	100.00%	-	-
NAPS	5.42	5.47	5.32	5.02	5.04	5.18	5.23	2.39%
YoY %	-0.91%	2.82%	5.98%	-0.40%	-2.70%	-0.96%	-	-
Horiz. %	103.63%	104.59%	101.72%	95.98%	96.37%	99.04%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 3,719,582
RPS	264.00	181.58	81.75	290.06	210.95	136.57	65.44	152.35%
YoY %	45.39%	122.12%	-71.82%	37.50%	54.46%	108.69%	-	-
Horiz. %	403.42%	277.48%	124.92%	443.25%	322.36%	208.69%	100.00%	-
EPS	27.39	21.80	11.71	54.22	37.10	27.22	12.90	64.82%
YoY %	25.64%	86.17%	-78.40%	46.15%	36.30%	111.01%	-	-
Horiz. %	212.33%	168.99%	90.78%	420.31%	287.60%	211.01%	100.00%	-
DPS	12.50	12.50	0.00	29.17	12.50	12.50	0.00	-
YoY %	0.00%	0.00%	0.00%	133.36%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	0.00%	233.36%	100.00%	100.00%	-	-
NAPS	4.5166	4.5581	4.4321	4.1835	4.2004	4.3166	4.3595	2.37%
YoY %	-0.91%	2.84%	5.94%	-0.40%	-2.69%	-0.98%	-	-
Horiz. %	103.60%	104.56%	101.67%	95.96%	96.35%	99.02%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-31.99%	-52.79%	218.56%	-31.43%	-36.89%	-51.12%	-	-
Horiz. %	21.63%	31.81%	67.39%	21.15%	30.85%	48.88%	100.00%	-
P/EPS	26.01	33.07	58.68	14.14	21.91	30.62	63.35	-44.60%
YoY %	-21.35%	-43.64%	314.99%	-35.46%	-28.45%	-51.67%	-	-
Horiz. %	41.06%	52.20%	92.63%	22.32%	34.59%	48.33%	100.00%	-
EY	3.84	3.02	1.70	7.07	4.57	3.27	1.58	80.27%
YoY %	27.15%	77.65%	-75.95%	54.70%	39.76%	106.96%	-	-
Horiz. %	243.04%	191.14%	107.59%	447.47%	289.24%	206.96%	100.00%	-
DY	1.75	1.73	0.00	3.80	1.54	1.50	0.00	-
YoY %	1.16%	0.00%	0.00%	146.75%	2.67%	0.00%	-	-
Horiz. %	116.67%	115.33%	0.00%	253.33%	102.67%	100.00%	-	-
P/NAPS	1.58	1.58	1.55	1.83	1.93	1.93	1.87	-10.58%
YoY %	0.00%	1.94%	-15.30%	-5.18%	0.00%	3.21%	-	-
Horiz. %	84.49%	84.49%	82.89%	97.86%	103.21%	103.21%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-29.50%	-57.06%	226.74%	-27.20%	-36.66%	-50.54%	-	-
Horiz. %	22.56%	32.00%	74.52%	22.81%	31.33%	49.46%	100.00%	-
P/EPS	26.01	31.92	62.23	14.60	21.34	29.70	60.76	-43.05%
YoY %	-18.52%	-48.71%	326.23%	-31.58%	-28.15%	-51.12%	-	-
Horiz. %	42.81%	52.53%	102.42%	24.03%	35.12%	48.88%	100.00%	-
EY	3.84	3.13	1.61	6.85	4.69	3.37	1.65	75.16%
YoY %	22.68%	94.41%	-76.50%	46.06%	39.17%	104.24%	-	-
Horiz. %	232.73%	189.70%	97.58%	415.15%	284.24%	204.24%	100.00%	-
DY	1.75	1.80	0.00	3.68	1.58	1.55	0.00	-
YoY %	-2.78%	0.00%	0.00%	132.91%	1.94%	0.00%	-	-
Horiz. %	112.90%	116.13%	0.00%	237.42%	101.94%	100.00%	-	-
P/NAPS	1.58	1.53	1.64	1.89	1.88	1.87	1.80	-8.28%
YoY %	3.27%	-6.71%	-13.23%	0.53%	0.53%	3.89%	-	-
Horiz. %	87.78%	85.00%	91.11%	105.00%	104.44%	103.89%	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