[MISC] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[MISC] MISC BHD
Announcement Date
09-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -76.68%
YoY- 61.9%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 9,296,254 7,009,463 4,829,175 2,290,542 8,972,390 6,830,341 4,663,952 58.18%
PBT 2,410,348 1,382,951 872,433 527,870 2,231,510 1,141,183 696,763 128.21%
Tax -90,311 -54,523 -41,566 -16,019 -1,982 -39,221 -25,196 133.66%
NP 2,320,037 1,328,428 830,867 511,851 2,229,528 1,101,962 671,567 128.01%
-
NP to SH 2,204,310 1,245,276 774,480 486,396 2,085,375 1,002,395 601,373 137.16%
-
Tax Rate 3.75% 3.94% 4.76% 3.03% 0.09% 3.44% 3.62% -
Total Cost 6,976,217 5,681,035 3,998,308 1,778,691 6,742,862 5,728,379 3,992,385 44.92%
-
Net Worth 27,764,835 25,845,401 24,684,814 24,952,642 24,729,451 23,390,310 22,497,551 15.01%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 446,380 178,552 178,552 - 223,190 - - -
Div Payout % 20.25% 14.34% 23.05% - 10.70% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 27,764,835 25,845,401 24,684,814 24,952,642 24,729,451 23,390,310 22,497,551 15.01%
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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 24.96% 18.95% 17.21% 22.35% 24.85% 16.13% 14.40% -
ROE 7.94% 4.82% 3.14% 1.95% 8.43% 4.29% 2.67% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 208.26 157.03 108.19 51.31 201.00 153.02 104.48 58.18%
EPS 49.40 27.90 17.40 10.90 46.70 22.50 13.50 136.90%
DPS 10.00 4.00 4.00 0.00 5.00 0.00 0.00 -
NAPS 6.22 5.79 5.53 5.59 5.54 5.24 5.04 15.01%
Adjusted Per Share Value based on latest NOSH - 4,463,800
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 208.26 157.03 108.19 51.31 201.00 153.02 104.48 58.18%
EPS 49.40 27.90 17.40 10.90 46.70 22.50 13.50 136.90%
DPS 10.00 4.00 4.00 0.00 5.00 0.00 0.00 -
NAPS 6.22 5.79 5.53 5.59 5.54 5.24 5.04 15.01%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 7.22 6.75 6.50 6.90 5.70 5.12 5.10 -
P/RPS 3.47 4.30 6.01 13.45 2.84 3.35 4.88 -20.28%
P/EPS 14.62 24.20 37.46 63.32 12.20 22.80 37.86 -46.87%
EY 6.84 4.13 2.67 1.58 8.20 4.39 2.64 88.31%
DY 1.39 0.59 0.62 0.00 0.88 0.00 0.00 -
P/NAPS 1.16 1.17 1.18 1.23 1.03 0.98 1.01 9.64%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 06/02/15 07/11/14 06/08/14 09/05/14 13/02/14 07/11/13 16/08/13 -
Price 7.74 7.38 6.73 6.41 6.50 5.01 5.14 -
P/RPS 3.72 4.70 6.22 12.49 3.23 3.27 4.92 -16.96%
P/EPS 15.67 26.45 38.79 58.83 13.91 22.31 38.15 -44.65%
EY 6.38 3.78 2.58 1.70 7.19 4.48 2.62 80.70%
DY 1.29 0.54 0.59 0.00 0.77 0.00 0.00 -
P/NAPS 1.24 1.27 1.22 1.15 1.17 0.96 1.02 13.86%

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