[MISC] QoQ Cumulative Quarter Result on 31-Mar-2010 [#4]

Stock
[MISC] MISC BHD
Announcement Date
06-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 40.45%
YoY- -50.09%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 9,401,284 6,355,699 3,270,512 13,775,074 10,467,642 7,420,537 3,893,434 79.69%
PBT 2,466,920 887,632 471,342 911,914 625,762 434,136 273,498 331.57%
Tax -29,505 -19,411 -10,261 -89,696 -37,203 -33,959 -2,090 481.30%
NP 2,437,415 868,221 461,081 822,218 588,559 400,177 271,408 330.32%
-
NP to SH 2,178,630 797,342 427,980 682,046 485,611 315,511 233,449 341.46%
-
Tax Rate 1.20% 2.19% 2.18% 9.84% 5.95% 7.82% 0.76% -
Total Cost 6,963,869 5,487,478 2,809,431 12,952,856 9,879,083 7,020,360 3,622,026 54.43%
-
Net Worth 23,929,215 22,227,578 23,786,583 20,766,313 19,350,015 20,017,090 21,040,147 8.93%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 669,660 668,163 - 1,350,968 558,173 558,097 - -
Div Payout % 30.74% 83.80% - 198.08% 114.94% 176.89% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 23,929,215 22,227,578 23,786,583 20,766,313 19,350,015 20,017,090 21,040,147 8.93%
NOSH 4,464,405 4,454,424 4,462,773 3,859,909 3,721,157 3,720,648 3,717,340 12.94%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 25.93% 13.66% 14.10% 5.97% 5.62% 5.39% 6.97% -
ROE 9.10% 3.59% 1.80% 3.28% 2.51% 1.58% 1.11% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 210.58 142.68 73.28 356.88 281.30 199.44 104.74 59.09%
EPS 48.80 17.90 9.59 17.67 13.05 8.48 6.28 290.85%
DPS 15.00 15.00 0.00 35.00 15.00 15.00 0.00 -
NAPS 5.36 4.99 5.33 5.38 5.20 5.38 5.66 -3.55%
Adjusted Per Share Value based on latest NOSH - 3,859,233
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 210.61 142.38 73.27 308.60 234.50 166.24 87.22 79.69%
EPS 48.81 17.86 9.59 15.28 10.88 7.07 5.23 341.47%
DPS 15.00 14.97 0.00 30.26 12.50 12.50 0.00 -
NAPS 5.3607 4.9795 5.3288 4.6522 4.3349 4.4843 4.7135 8.93%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 8.36 8.74 8.60 8.10 8.41 8.90 8.55 -
P/RPS 3.97 6.13 11.74 2.27 2.99 4.46 8.16 -38.06%
P/EPS 17.13 48.83 89.68 45.84 64.44 104.95 136.15 -74.79%
EY 5.84 2.05 1.12 2.18 1.55 0.95 0.73 298.48%
DY 1.79 1.72 0.00 4.32 1.78 1.69 0.00 -
P/NAPS 1.56 1.75 1.61 1.51 1.62 1.65 1.51 2.18%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 24/11/10 19/08/10 06/05/10 24/02/10 23/11/09 20/08/09 -
Price 7.45 8.60 8.86 8.82 7.95 8.80 8.66 -
P/RPS 3.54 6.03 12.09 2.47 2.83 4.41 8.27 -43.11%
P/EPS 15.27 48.04 92.39 49.92 60.92 103.77 137.90 -76.84%
EY 6.55 2.08 1.08 2.00 1.64 0.96 0.73 330.07%
DY 2.01 1.74 0.00 3.97 1.89 1.70 0.00 -
P/NAPS 1.39 1.72 1.66 1.64 1.53 1.64 1.53 -6.18%

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