[MISC] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[MISC] MISC BHD
Announcement Date
06-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -40.77%
YoY- -4.27%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 2,490,268 2,286,791 2,180,288 2,538,633 2,290,542 2,142,049 2,166,389 9.74%
PBT 511,852 1,027,397 510,518 344,563 527,870 1,090,327 444,420 9.88%
Tax 295 -35,788 -12,957 -25,547 -16,019 37,239 -14,025 -
NP 512,147 991,609 497,561 319,016 511,851 1,127,566 430,395 12.30%
-
NP to SH 486,310 959,034 470,796 288,084 486,396 1,082,980 401,022 13.73%
-
Tax Rate -0.06% 3.48% 2.54% 7.41% 3.03% -3.42% 3.16% -
Total Cost 1,978,121 1,295,182 1,682,727 2,219,617 1,778,691 1,014,483 1,735,994 9.10%
-
Net Worth 29,461,079 27,764,835 25,845,401 24,684,814 24,952,642 24,729,451 23,390,310 16.64%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 267,828 - 178,552 - 223,190 - -
Div Payout % - 27.93% - 61.98% - 20.61% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 29,461,079 27,764,835 25,845,401 24,684,814 24,952,642 24,729,451 23,390,310 16.64%
NOSH 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 20.57% 43.36% 22.82% 12.57% 22.35% 52.64% 19.87% -
ROE 1.65% 3.45% 1.82% 1.17% 1.95% 4.38% 1.71% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 55.79 51.23 48.84 56.87 51.31 47.99 48.53 9.74%
EPS 10.90 21.50 10.50 6.50 10.90 24.30 9.00 13.63%
DPS 0.00 6.00 0.00 4.00 0.00 5.00 0.00 -
NAPS 6.60 6.22 5.79 5.53 5.59 5.54 5.24 16.64%
Adjusted Per Share Value based on latest NOSH - 4,463,800
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 55.79 51.23 48.84 56.87 51.31 47.99 48.53 9.74%
EPS 10.90 21.50 10.50 6.50 10.90 24.30 9.00 13.63%
DPS 0.00 6.00 0.00 4.00 0.00 5.00 0.00 -
NAPS 6.60 6.22 5.79 5.53 5.59 5.54 5.24 16.64%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 8.49 7.22 6.75 6.50 6.90 5.70 5.12 -
P/RPS 15.22 14.09 13.82 11.43 13.45 11.88 10.55 27.70%
P/EPS 77.93 33.61 64.00 100.72 63.32 23.49 56.99 23.22%
EY 1.28 2.98 1.56 0.99 1.58 4.26 1.75 -18.83%
DY 0.00 0.83 0.00 0.62 0.00 0.88 0.00 -
P/NAPS 1.29 1.16 1.17 1.18 1.23 1.03 0.98 20.12%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 30/04/15 06/02/15 07/11/14 06/08/14 09/05/14 13/02/14 07/11/13 -
Price 9.15 7.74 7.38 6.73 6.41 6.50 5.01 -
P/RPS 16.40 15.11 15.11 11.83 12.49 13.55 10.32 36.21%
P/EPS 83.99 36.03 69.97 104.28 58.83 26.79 55.77 31.41%
EY 1.19 2.78 1.43 0.96 1.70 3.73 1.79 -23.84%
DY 0.00 0.78 0.00 0.59 0.00 0.77 0.00 -
P/NAPS 1.39 1.24 1.27 1.22 1.15 1.17 0.96 28.01%

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