[MISC] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[MISC] MISC BHD
Announcement Date
04-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -73.81%
YoY- 18.42%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 10,037,700 7,603,200 5,287,400 2,984,900 9,597,200 7,079,700 4,786,900 63.60%
PBT 2,003,500 1,961,500 1,255,300 696,600 2,814,000 2,309,500 2,154,900 -4.72%
Tax -12,900 -18,000 -7,600 -2,700 -20,700 -16,000 -4,700 95.67%
NP 1,990,600 1,943,500 1,247,700 693,900 2,793,300 2,293,500 2,150,200 -4.99%
-
NP to SH 1,981,400 1,913,200 1,232,700 676,200 2,581,600 2,051,700 1,917,600 2.19%
-
Tax Rate 0.64% 0.92% 0.61% 0.39% 0.74% 0.69% 0.22% -
Total Cost 8,047,100 5,659,700 4,039,700 2,291,000 6,803,900 4,786,200 2,636,700 109.97%
-
Net Worth 34,817,640 36,424,607 36,603,159 37,362,005 38,076,212 34,951,553 34,192,707 1.21%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 1,339,140 937,398 624,932 312,466 1,339,140 446,380 446,380 107.59%
Div Payout % 67.59% 49.00% 50.70% 46.21% 51.87% 21.76% 23.28% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 34,817,640 36,424,607 36,603,159 37,362,005 38,076,212 34,951,553 34,192,707 1.21%
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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 19.83% 25.56% 23.60% 23.25% 29.11% 32.40% 44.92% -
ROE 5.69% 5.25% 3.37% 1.81% 6.78% 5.87% 5.61% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 224.87 170.33 118.45 66.87 215.00 158.60 107.24 63.60%
EPS 44.40 42.90 27.60 15.10 57.80 46.00 43.00 2.15%
DPS 30.00 21.00 14.00 7.00 30.00 10.00 10.00 107.59%
NAPS 7.80 8.16 8.20 8.37 8.53 7.83 7.66 1.21%
Adjusted Per Share Value based on latest NOSH - 4,463,800
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 224.87 170.33 118.45 66.87 215.00 158.60 107.24 63.60%
EPS 44.40 42.90 27.60 15.10 57.80 46.00 43.00 2.15%
DPS 30.00 21.00 14.00 7.00 30.00 10.00 10.00 107.59%
NAPS 7.80 8.16 8.20 8.37 8.53 7.83 7.66 1.21%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 7.42 7.30 7.46 7.32 7.35 7.55 7.46 -
P/RPS 3.30 4.29 6.30 10.95 3.42 4.76 6.96 -39.11%
P/EPS 16.72 17.03 27.01 48.32 12.71 16.43 17.37 -2.50%
EY 5.98 5.87 3.70 2.07 7.87 6.09 5.76 2.52%
DY 4.04 2.88 1.88 0.96 4.08 1.32 1.34 108.27%
P/NAPS 0.95 0.89 0.91 0.87 0.86 0.96 0.97 -1.37%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 13/02/18 03/11/17 09/08/17 04/05/17 10/02/17 02/11/16 04/08/16 -
Price 7.08 7.11 7.33 7.42 7.60 7.50 7.50 -
P/RPS 3.15 4.17 6.19 11.10 3.53 4.73 6.99 -41.13%
P/EPS 15.95 16.59 26.54 48.98 13.14 16.32 17.46 -5.83%
EY 6.27 6.03 3.77 2.04 7.61 6.13 5.73 6.17%
DY 4.24 2.95 1.91 0.94 3.95 1.33 1.33 116.15%
P/NAPS 0.91 0.87 0.89 0.89 0.89 0.96 0.98 -4.80%

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