[MISC] QoQ Quarter Result on 30-Jun-2009 [#1]

Stock
[MISC] MISC BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 62.22%
YoY- -55.35%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 3,307,432 3,047,105 3,527,103 3,893,434 3,999,001 3,679,236 4,455,932 -18.03%
PBT 286,152 191,627 160,638 273,498 186,884 312,146 497,853 -30.89%
Tax -52,493 -3,244 -31,869 -2,090 -11,666 -32,048 -13,990 141.66%
NP 233,659 188,383 128,769 271,408 175,218 280,098 483,863 -38.47%
-
NP to SH 196,435 170,101 82,062 233,449 143,908 249,629 450,197 -42.50%
-
Tax Rate 18.34% 1.69% 19.84% 0.76% 6.24% 10.27% 2.81% -
Total Cost 3,073,773 2,858,722 3,398,334 3,622,026 3,823,783 3,399,138 3,972,069 -15.72%
-
Net Worth 20,762,677 19,228,808 19,977,084 21,040,147 18,594,888 20,163,773 20,351,879 1.34%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 771,846 - 556,981 - 743,795 - 558,095 24.15%
Div Payout % 392.93% - 678.73% - 516.85% - 123.97% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 20,762,677 19,228,808 19,977,084 21,040,147 18,594,888 20,163,773 20,351,879 1.34%
NOSH 3,859,233 3,697,847 3,713,212 3,717,340 3,718,977 3,720,253 3,720,636 2.47%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 7.06% 6.18% 3.65% 6.97% 4.38% 7.61% 10.86% -
ROE 0.95% 0.88% 0.41% 1.11% 0.77% 1.24% 2.21% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 85.70 82.40 94.99 104.74 107.53 98.90 119.76 -20.01%
EPS 5.09 4.60 2.21 6.28 3.78 6.71 12.10 -43.88%
DPS 20.00 0.00 15.00 0.00 20.00 0.00 15.00 21.16%
NAPS 5.38 5.20 5.38 5.66 5.00 5.42 5.47 -1.10%
Adjusted Per Share Value based on latest NOSH - 3,717,340
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 74.09 68.26 79.02 87.22 89.59 82.42 99.82 -18.03%
EPS 4.40 3.81 1.84 5.23 3.22 5.59 10.09 -42.52%
DPS 17.29 0.00 12.48 0.00 16.66 0.00 12.50 24.16%
NAPS 4.6513 4.3077 4.4754 4.7135 4.1657 4.5172 4.5593 1.34%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 8.10 8.41 8.90 8.55 8.35 8.55 8.65 -
P/RPS 9.45 10.21 9.37 8.16 7.77 8.65 7.22 19.67%
P/EPS 159.14 182.83 402.71 136.15 215.79 127.42 71.49 70.56%
EY 0.63 0.55 0.25 0.73 0.46 0.78 1.40 -41.30%
DY 2.47 0.00 1.69 0.00 2.40 0.00 1.73 26.82%
P/NAPS 1.51 1.62 1.65 1.51 1.67 1.58 1.58 -2.97%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 06/05/10 24/02/10 23/11/09 20/08/09 11/05/09 24/02/09 20/11/08 -
Price 8.82 7.95 8.80 8.66 8.50 8.55 8.35 -
P/RPS 10.29 9.65 9.26 8.27 7.90 8.65 6.97 29.68%
P/EPS 173.28 172.83 398.19 137.90 219.66 127.42 69.01 84.84%
EY 0.58 0.58 0.25 0.73 0.46 0.78 1.45 -45.74%
DY 2.27 0.00 1.70 0.00 2.35 0.00 1.80 16.74%
P/NAPS 1.64 1.53 1.64 1.53 1.70 1.58 1.53 4.74%

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