[MISC] QoQ Quarter Result on 30-Jun-2003 [#1]

Stock
[MISC] MISC BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 12.63%
YoY- 63.44%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 2,291,099 2,006,058 1,830,554 1,478,560 1,387,774 1,354,691 1,369,845 40.85%
PBT 728,160 633,950 502,290 462,004 377,155 343,789 305,689 78.26%
Tax -410 -13,568 -11,232 -11,623 22,707 -5,347 -8,893 -87.11%
NP 727,750 620,382 491,058 450,381 399,862 338,442 296,796 81.73%
-
NP to SH 727,750 620,382 491,058 450,381 399,862 338,442 296,796 81.73%
-
Tax Rate 0.06% 2.14% 2.24% 2.52% -6.02% 1.56% 2.91% -
Total Cost 1,563,349 1,385,676 1,339,496 1,028,179 987,912 1,016,249 1,073,049 28.48%
-
Net Worth 10,385,793 9,621,492 9,263,139 9,696,218 9,243,321 8,888,751 8,792,581 11.73%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - 278,973 - 278,246 -
Div Payout % - - - - 69.77% - 93.75% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 10,385,793 9,621,492 9,263,139 9,696,218 9,243,321 8,888,751 8,792,581 11.73%
NOSH 1,861,253 1,857,431 1,860,068 1,861,078 1,859,823 1,859,571 1,854,975 0.22%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 31.76% 30.93% 26.83% 30.46% 28.81% 24.98% 21.67% -
ROE 7.01% 6.45% 5.30% 4.64% 4.33% 3.81% 3.38% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 123.09 108.00 98.41 79.45 74.62 72.85 73.85 40.53%
EPS 39.10 33.40 26.40 24.20 21.50 18.20 16.00 81.32%
DPS 0.00 0.00 0.00 0.00 15.00 0.00 15.00 -
NAPS 5.58 5.18 4.98 5.21 4.97 4.78 4.74 11.47%
Adjusted Per Share Value based on latest NOSH - 1,861,078
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 51.33 44.94 41.01 33.12 31.09 30.35 30.69 40.85%
EPS 16.30 13.90 11.00 10.09 8.96 7.58 6.65 81.69%
DPS 0.00 0.00 0.00 0.00 6.25 0.00 6.23 -
NAPS 2.3267 2.1554 2.0752 2.1722 2.0707 1.9913 1.9698 11.72%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 13.70 11.30 9.50 7.65 7.50 6.85 7.30 -
P/RPS 11.13 10.46 9.65 9.63 10.05 9.40 9.89 8.18%
P/EPS 35.04 33.83 35.98 31.61 34.88 37.64 45.63 -16.12%
EY 2.85 2.96 2.78 3.16 2.87 2.66 2.19 19.17%
DY 0.00 0.00 0.00 0.00 2.00 0.00 2.05 -
P/NAPS 2.46 2.18 1.91 1.47 1.51 1.43 1.54 36.61%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 24/05/04 25/02/04 12/11/03 26/08/03 27/05/03 27/02/03 21/11/02 -
Price 11.80 12.30 10.90 8.70 7.65 7.60 7.10 -
P/RPS 9.59 11.39 11.08 10.95 10.25 10.43 9.61 -0.13%
P/EPS 30.18 36.83 41.29 35.95 35.58 41.76 44.38 -22.65%
EY 3.31 2.72 2.42 2.78 2.81 2.39 2.25 29.31%
DY 0.00 0.00 0.00 0.00 1.96 0.00 2.11 -
P/NAPS 2.11 2.37 2.19 1.67 1.54 1.59 1.50 25.51%

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