[MISC] QoQ Quarter Result on 30-Jun-2010

Stock
[MISC] MISC BHD
Announcement Date
19-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010
Profit Trend
QoQ- 117.87%
YoY- 83.33%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 2,924,355 3,045,585 3,085,187 3,270,512 3,307,432 3,047,105 3,527,103 -11.75%
PBT -222,657 1,579,288 416,290 471,342 286,152 191,627 160,638 -
Tax 12,630 -10,094 -9,150 -10,261 -52,493 -3,244 -31,869 -
NP -210,027 1,569,194 407,140 461,081 233,659 188,383 128,769 -
-
NP to SH -307,879 1,343,510 369,362 427,980 196,435 170,101 82,062 -
-
Tax Rate - 0.64% 2.20% 2.18% 18.34% 1.69% 19.84% -
Total Cost 3,134,382 1,476,391 2,678,047 2,809,431 3,073,773 2,858,722 3,398,334 -5.25%
-
Net Worth 23,068,614 23,924,297 22,206,219 23,786,583 20,762,677 19,228,808 19,977,084 10.07%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 446,201 669,523 667,521 - 771,846 - 556,981 -13.75%
Div Payout % 0.00% 49.83% 180.72% - 392.93% - 678.73% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 23,068,614 23,924,297 22,206,219 23,786,583 20,762,677 19,228,808 19,977,084 10.07%
NOSH 4,462,014 4,463,488 4,450,144 4,462,773 3,859,233 3,697,847 3,713,212 13.04%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -7.18% 51.52% 13.20% 14.10% 7.06% 6.18% 3.65% -
ROE -1.33% 5.62% 1.66% 1.80% 0.95% 0.88% 0.41% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 65.54 68.23 69.33 73.28 85.70 82.40 94.99 -21.93%
EPS -6.90 30.10 8.30 9.59 5.09 4.60 2.21 -
DPS 10.00 15.00 15.00 0.00 20.00 0.00 15.00 -23.70%
NAPS 5.17 5.36 4.99 5.33 5.38 5.20 5.38 -2.62%
Adjusted Per Share Value based on latest NOSH - 4,462,773
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 65.51 68.23 69.12 73.27 74.09 68.26 79.02 -11.76%
EPS -6.90 30.10 8.27 9.59 4.40 3.81 1.84 -
DPS 10.00 15.00 14.95 0.00 17.29 0.00 12.48 -13.74%
NAPS 5.1679 5.3596 4.9747 5.3288 4.6513 4.3077 4.4754 10.07%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 7.87 8.36 8.74 8.60 8.10 8.41 8.90 -
P/RPS 12.01 12.25 12.61 11.74 9.45 10.21 9.37 18.01%
P/EPS -114.06 27.77 105.30 89.68 159.14 182.83 402.71 -
EY -0.88 3.60 0.95 1.12 0.63 0.55 0.25 -
DY 1.27 1.79 1.72 0.00 2.47 0.00 1.69 -17.35%
P/NAPS 1.52 1.56 1.75 1.61 1.51 1.62 1.65 -5.32%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 11/05/11 24/02/11 24/11/10 19/08/10 06/05/10 24/02/10 23/11/09 -
Price 7.31 7.45 8.60 8.86 8.82 7.95 8.80 -
P/RPS 11.15 10.92 12.40 12.09 10.29 9.65 9.26 13.19%
P/EPS -105.94 24.75 103.61 92.39 173.28 172.83 398.19 -
EY -0.94 4.04 0.97 1.08 0.58 0.58 0.25 -
DY 1.37 2.01 1.74 0.00 2.27 0.00 1.70 -13.41%
P/NAPS 1.41 1.39 1.72 1.66 1.64 1.53 1.64 -9.59%

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