[MISC] QoQ Quarter Result on 30-Jun-2015 [#2]

Stock
[MISC] MISC BHD
Announcement Date
04-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 53.23%
YoY- 158.67%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 2,394,400 3,312,062 2,505,584 2,600,472 2,490,268 2,286,791 2,180,288 6.43%
PBT 780,700 763,133 519,301 772,571 511,852 1,027,397 510,518 32.69%
Tax 14,700 -10,744 -15,161 -6,140 295 -35,788 -12,957 -
NP 795,400 752,389 504,140 766,431 512,147 991,609 497,561 36.67%
-
NP to SH 571,000 752,720 483,564 745,186 486,310 959,034 470,796 13.71%
-
Tax Rate -1.88% 1.41% 2.92% 0.79% -0.06% 3.48% 2.54% -
Total Cost 1,599,000 2,559,673 2,001,444 1,834,041 1,978,121 1,295,182 1,682,727 -3.34%
-
Net Worth 32,585,740 35,397,933 35,844,312 30,755,581 29,461,079 27,764,835 25,845,401 16.69%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 1,004,355 - 334,785 - 267,828 - -
Div Payout % - 133.43% - 44.93% - 27.93% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 32,585,740 35,397,933 35,844,312 30,755,581 29,461,079 27,764,835 25,845,401 16.69%
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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 33.22% 22.72% 20.12% 29.47% 20.57% 43.36% 22.82% -
ROE 1.75% 2.13% 1.35% 2.42% 1.65% 3.45% 1.82% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 53.64 74.20 56.13 58.26 55.79 51.23 48.84 6.44%
EPS 12.80 16.90 10.80 16.70 10.90 21.50 10.50 14.10%
DPS 0.00 22.50 0.00 7.50 0.00 6.00 0.00 -
NAPS 7.30 7.93 8.03 6.89 6.60 6.22 5.79 16.69%
Adjusted Per Share Value based on latest NOSH - 4,463,800
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 53.64 74.20 56.13 58.26 55.79 51.23 48.84 6.44%
EPS 12.80 16.90 10.80 16.70 10.90 21.50 10.50 14.10%
DPS 0.00 22.50 0.00 7.50 0.00 6.00 0.00 -
NAPS 7.30 7.93 8.03 6.89 6.60 6.22 5.79 16.69%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 8.90 9.37 8.80 7.72 8.49 7.22 6.75 -
P/RPS 16.59 12.63 15.68 13.25 15.22 14.09 13.82 12.93%
P/EPS 69.58 55.57 81.23 46.24 77.93 33.61 64.00 5.72%
EY 1.44 1.80 1.23 2.16 1.28 2.98 1.56 -5.19%
DY 0.00 2.40 0.00 0.97 0.00 0.83 0.00 -
P/NAPS 1.22 1.18 1.10 1.12 1.29 1.16 1.17 2.82%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 06/05/16 05/02/16 04/11/15 04/08/15 30/04/15 06/02/15 07/11/14 -
Price 8.34 8.48 9.09 8.20 9.15 7.74 7.38 -
P/RPS 15.55 11.43 16.19 14.08 16.40 15.11 15.11 1.93%
P/EPS 65.20 50.29 83.91 49.12 83.99 36.03 69.97 -4.59%
EY 1.53 1.99 1.19 2.04 1.19 2.78 1.43 4.60%
DY 0.00 2.65 0.00 0.91 0.00 0.78 0.00 -
P/NAPS 1.14 1.07 1.13 1.19 1.39 1.24 1.27 -6.94%

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