[MISC] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock

[MISC] MISC BHD

Announcement Date

14-May-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

31-Mar-2018 [#1]

Profit Trend

QoQ- -84.32%

YoY- -54.07%

Quarter Report

MISC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Cumulative Result
Revenue	8,780,300	6,391,800	4,162,600	2,020,800	10,037,700	7,603,200	5,287,400	40.10%
YoY %	37.37%	53.55%	105.99%	-79.87%	32.02%	43.80%	-	-
Horiz. %	166.06%	120.89%	78.73%	38.22%	189.84%	143.80%	100.00%	-
PBT	1,344,100	988,800	637,700	319,200	2,003,500	1,961,500	1,255,300	4.64%
YoY %	35.93%	55.06%	99.78%	-84.07%	2.14%	56.26%	-	-
Horiz. %	107.07%	78.77%	50.80%	25.43%	159.60%	156.26%	100.00%	-
Tax	-59,800	-31,400	-19,500	-10,200	-12,900	-18,000	-7,600	294.11%
YoY %	-90.45%	-61.03%	-91.18%	20.93%	28.33%	-136.84%	-	-
Horiz. %	786.84%	413.16%	256.58%	134.21%	169.74%	236.84%	100.00%	-
NP	1,284,300	957,400	618,200	309,000	1,990,600	1,943,500	1,247,700	1.94%
YoY %	34.14%	54.87%	100.06%	-84.48%	2.42%	55.77%	-	-
Horiz. %	102.93%	76.73%	49.55%	24.77%	159.54%	155.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,311,500	972,800	631,800	310,600	1,981,400	1,913,200	1,232,700	4.20%
YoY %	34.82%	53.97%	103.41%	-84.32%	3.56%	55.20%	-	-
Horiz. %	106.39%	78.92%	51.25%	25.20%	160.74%	155.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.45%	3.18%	3.06%	3.20%	0.64%	0.92%	0.61%	-
YoY %	39.94%	3.92%	-4.38%	400.00%	-30.43%	50.82%	-	-
Horiz. %	729.51%	521.31%	501.64%	524.59%	104.92%	150.82%	100.00%	-
Total Cost	7,496,000	5,434,400	3,544,400	1,711,800	8,047,100	5,659,700	4,039,700	50.83%
YoY %	37.94%	53.32%	107.06%	-78.73%	42.18%	40.10%	-	-
Horiz. %	185.56%	134.52%	87.74%	42.37%	199.20%	140.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	35,353,296	35,397,933	34,594,450	33,076,757	34,817,640	36,424,607	36,603,159	-2.28%
YoY %	-0.13%	2.32%	4.59%	-5.00%	-4.41%	-0.49%	-	-
Horiz. %	96.59%	96.71%	94.51%	90.37%	95.12%	99.51%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	1,339,140	937,398	624,932	312,466	1,339,140	937,398	624,932	65.98%
YoY %	42.86%	50.00%	100.00%	-76.67%	42.86%	50.00%	-	-
Horiz. %	214.29%	150.00%	100.00%	50.00%	214.29%	150.00%	100.00%	-
Div Payout %	102.11%	96.36%	98.91%	100.60%	67.59%	49.00%	50.70%	-
YoY %	5.97%	-2.58%	-1.68%	48.84%	37.94%	-3.35%	-	-
Horiz. %	201.40%	190.06%	195.09%	198.42%	133.31%	96.65%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	35,353,296	35,397,933	34,594,450	33,076,757	34,817,640	36,424,607	36,603,159	-2.28%
YoY %	-0.13%	2.32%	4.59%	-5.00%	-4.41%	-0.49%	-	-
Horiz. %	96.59%	96.71%	94.51%	90.37%	95.12%	99.51%	100.00%	-
NOSH	4,463,800	4,463,800	4,463,800	4,463,800	4,463,800	4,463,800	4,463,800	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	14.63%	14.98%	14.85%	15.29%	19.83%	25.56%	23.60%	-
YoY %	-2.34%	0.88%	-2.88%	-22.89%	-22.42%	8.31%	-	-
Horiz. %	61.99%	63.47%	62.92%	64.79%	84.03%	108.31%	100.00%	-
ROE	3.71%	2.75%	1.83%	0.94%	5.69%	5.25%	3.37%	-
YoY %	34.91%	50.27%	94.68%	-83.48%	8.38%	55.79%	-	-
Horiz. %	110.09%	81.60%	54.30%	27.89%	168.84%	155.79%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	196.70	143.19	93.25	45.27	224.87	170.33	118.45	40.10%
YoY %	37.37%	53.55%	105.99%	-79.87%	32.02%	43.80%	-	-
Horiz. %	166.06%	120.89%	78.73%	38.22%	189.84%	143.80%	100.00%	-
EPS	29.40	21.80	14.20	7.00	44.40	42.90	27.60	4.28%
YoY %	34.86%	53.52%	102.86%	-84.23%	3.50%	55.43%	-	-
Horiz. %	106.52%	78.99%	51.45%	25.36%	160.87%	155.43%	100.00%	-
DPS	30.00	21.00	14.00	7.00	30.00	21.00	14.00	65.98%
YoY %	42.86%	50.00%	100.00%	-76.67%	42.86%	50.00%	-	-
Horiz. %	214.29%	150.00%	100.00%	50.00%	214.29%	150.00%	100.00%	-
NAPS	7.92	7.93	7.75	7.41	7.80	8.16	8.20	-2.28%
YoY %	-0.13%	2.32%	4.59%	-5.00%	-4.41%	-0.49%	-	-
Horiz. %	96.59%	96.71%	94.51%	90.37%	95.12%	99.51%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 4,463,800
RPS	196.70	143.19	93.25	45.27	224.87	170.33	118.45	40.10%
YoY %	37.37%	53.55%	105.99%	-79.87%	32.02%	43.80%	-	-
Horiz. %	166.06%	120.89%	78.73%	38.22%	189.84%	143.80%	100.00%	-
EPS	29.40	21.80	14.20	7.00	44.40	42.90	27.60	4.28%
YoY %	34.86%	53.52%	102.86%	-84.23%	3.50%	55.43%	-	-
Horiz. %	106.52%	78.99%	51.45%	25.36%	160.87%	155.43%	100.00%	-
DPS	30.00	21.00	14.00	7.00	30.00	21.00	14.00	65.98%
YoY %	42.86%	50.00%	100.00%	-76.67%	42.86%	50.00%	-	-
Horiz. %	214.29%	150.00%	100.00%	50.00%	214.29%	150.00%	100.00%	-
NAPS	7.92	7.93	7.75	7.41	7.80	8.16	8.20	-2.28%
YoY %	-0.13%	2.32%	4.59%	-5.00%	-4.41%	-0.49%	-	-
Horiz. %	96.59%	96.71%	94.51%	90.37%	95.12%	99.51%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	6.70	6.06	5.92	7.05	7.42	7.30	7.46	-
P/RPS	3.41	4.23	6.35	15.57	3.30	4.29	6.30	-33.50%
YoY %	-19.39%	-33.39%	-59.22%	371.82%	-23.08%	-31.90%	-	-
Horiz. %	54.13%	67.14%	100.79%	247.14%	52.38%	68.10%	100.00%	-
P/EPS	22.80	27.81	41.83	101.32	16.72	17.03	27.01	-10.65%
YoY %	-18.02%	-33.52%	-58.71%	505.98%	-1.82%	-36.95%	-	-
Horiz. %	84.41%	102.96%	154.87%	375.12%	61.90%	63.05%	100.00%	-
EY	4.39	3.60	2.39	0.99	5.98	5.87	3.70	12.04%
YoY %	21.94%	50.63%	141.41%	-83.44%	1.87%	58.65%	-	-
Horiz. %	118.65%	97.30%	64.59%	26.76%	161.62%	158.65%	100.00%	-
DY	4.48	3.47	2.36	0.99	4.04	2.88	1.88	78.12%
YoY %	29.11%	47.03%	138.38%	-75.50%	40.28%	53.19%	-	-
Horiz. %	238.30%	184.57%	125.53%	52.66%	214.89%	153.19%	100.00%	-
P/NAPS	0.85	0.76	0.76	0.95	0.95	0.89	0.91	-4.43%
YoY %	11.84%	0.00%	-20.00%	0.00%	6.74%	-2.20%	-	-
Horiz. %	93.41%	83.52%	83.52%	104.40%	104.40%	97.80%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	22/02/19	19/11/18	07/08/18	14/05/18	13/02/18	03/11/17	09/08/17	-
Price	6.92	6.60	6.46	7.14	7.08	7.11	7.33	-
P/RPS	3.52	4.61	6.93	15.77	3.15	4.17	6.19	-31.29%
YoY %	-23.64%	-33.48%	-56.06%	400.63%	-24.46%	-32.63%	-	-
Horiz. %	56.87%	74.47%	111.95%	254.77%	50.89%	67.37%	100.00%	-
P/EPS	23.55	30.28	45.64	102.61	15.95	16.59	26.54	-7.63%
YoY %	-22.23%	-33.65%	-55.52%	543.32%	-3.86%	-37.49%	-	-
Horiz. %	88.73%	114.09%	171.97%	386.62%	60.10%	62.51%	100.00%	-
EY	4.25	3.30	2.19	0.97	6.27	6.03	3.77	8.29%
YoY %	28.79%	50.68%	125.77%	-84.53%	3.98%	59.95%	-	-
Horiz. %	112.73%	87.53%	58.09%	25.73%	166.31%	159.95%	100.00%	-
DY	4.34	3.18	2.17	0.98	4.24	2.95	1.91	72.57%
YoY %	36.48%	46.54%	121.43%	-76.89%	43.73%	54.45%	-	-
Horiz. %	227.23%	166.49%	113.61%	51.31%	221.99%	154.45%	100.00%	-
P/NAPS	0.87	0.83	0.83	0.96	0.91	0.87	0.89	-1.49%
YoY %	4.82%	0.00%	-13.54%	5.49%	4.60%	-2.25%	-	-
Horiz. %	97.75%	93.26%	93.26%	107.87%	102.25%	97.75%	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