[MISC] QoQ Quarter Result on 30-Jun-2005 [#1]

Stock
[MISC] MISC BHD
Announcement Date
22-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -66.64%
YoY- -20.13%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 2,845,133 2,768,762 2,533,551 2,599,634 2,835,618 2,929,781 2,556,434 7.40%
PBT 707,874 814,219 628,427 750,273 2,188,732 1,025,996 599,583 11.71%
Tax -20,943 -5,145 1,066 -5,168 14,590 -7,455 21,908 -
NP 686,931 809,074 629,493 745,105 2,203,322 1,018,541 621,491 6.90%
-
NP to SH 667,128 803,167 617,321 734,957 2,203,322 1,018,541 621,491 4.84%
-
Tax Rate 2.96% 0.63% -0.17% 0.69% -0.67% 0.73% -3.65% -
Total Cost 2,158,202 1,959,688 1,904,058 1,854,529 632,296 1,911,240 1,934,943 7.55%
-
Net Worth 17,331,190 14,846,124 14,893,931 14,880,872 14,210,180 11,160,055 11,480,836 31.62%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 743,827 - 186,174 - - - 372,150 58.73%
Div Payout % 111.50% - 30.16% - - - 59.88% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 17,331,190 14,846,124 14,893,931 14,880,872 14,210,180 11,160,055 11,480,836 31.62%
NOSH 3,719,139 3,711,531 1,861,741 1,860,109 1,859,971 1,860,009 1,860,751 58.73%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 24.14% 29.22% 24.85% 28.66% 77.70% 34.77% 24.31% -
ROE 3.85% 5.41% 4.14% 4.94% 15.51% 9.13% 5.41% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 76.50 74.60 136.09 139.76 152.45 157.51 137.39 -32.34%
EPS 17.93 21.59 16.60 19.76 118.46 27.40 33.40 -33.97%
DPS 20.00 0.00 10.00 0.00 0.00 0.00 20.00 0.00%
NAPS 4.66 4.00 8.00 8.00 7.64 6.00 6.17 -17.07%
Adjusted Per Share Value based on latest NOSH - 1,860,109
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 63.74 62.03 56.76 58.24 63.52 65.63 57.27 7.40%
EPS 14.95 17.99 13.83 16.46 49.36 22.82 13.92 4.87%
DPS 16.66 0.00 4.17 0.00 0.00 0.00 8.34 58.68%
NAPS 3.8826 3.3259 3.3366 3.3337 3.1834 2.5001 2.572 31.62%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 9.50 9.95 18.50 17.90 16.00 15.30 12.70 -
P/RPS 12.42 13.34 13.59 12.81 10.49 9.71 9.24 21.81%
P/EPS 52.96 45.98 55.79 45.30 13.51 27.94 38.02 24.75%
EY 1.89 2.17 1.79 2.21 7.40 3.58 2.63 -19.78%
DY 2.11 0.00 0.54 0.00 0.00 0.00 1.57 21.80%
P/NAPS 2.04 2.49 2.31 2.24 2.09 2.55 2.06 -0.64%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 10/05/06 27/02/06 22/11/05 22/08/05 16/05/05 24/02/05 10/11/04 -
Price 8.55 9.65 9.70 18.20 18.60 15.90 14.60 -
P/RPS 11.18 12.94 7.13 13.02 12.20 10.09 10.63 3.42%
P/EPS 47.66 44.59 29.25 46.06 15.70 29.04 43.71 5.94%
EY 2.10 2.24 3.42 2.17 6.37 3.44 2.29 -5.61%
DY 2.34 0.00 1.03 0.00 0.00 0.00 1.37 42.93%
P/NAPS 1.83 2.41 1.21 2.28 2.43 2.65 2.37 -15.84%

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