[MISC] QoQ Quarter Result on 30-Sep-2005 [#2]

Stock
[MISC] MISC BHD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -16.01%
YoY- -0.67%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 2,718,734 2,845,133 2,768,762 2,533,551 2,599,634 2,835,618 2,929,781 -4.87%
PBT 523,496 707,874 814,219 628,427 750,273 2,188,732 1,025,996 -36.22%
Tax -271 -20,943 -5,145 1,066 -5,168 14,590 -7,455 -89.09%
NP 523,225 686,931 809,074 629,493 745,105 2,203,322 1,018,541 -35.93%
-
NP to SH 522,220 667,128 803,167 617,321 734,957 2,203,322 1,018,541 -36.01%
-
Tax Rate 0.05% 2.96% 0.63% -0.17% 0.69% -0.67% 0.73% -
Total Cost 2,195,509 2,158,202 1,959,688 1,904,058 1,854,529 632,296 1,911,240 9.71%
-
Net Worth 18,634,774 17,331,190 14,846,124 14,893,931 14,880,872 14,210,180 11,160,055 40.87%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 743,827 - 186,174 - - - -
Div Payout % - 111.50% - 30.16% - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 18,634,774 17,331,190 14,846,124 14,893,931 14,880,872 14,210,180 11,160,055 40.87%
NOSH 3,719,515 3,719,139 3,711,531 1,861,741 1,860,109 1,859,971 1,860,009 58.92%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 19.25% 24.14% 29.22% 24.85% 28.66% 77.70% 34.77% -
ROE 2.80% 3.85% 5.41% 4.14% 4.94% 15.51% 9.13% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 73.09 76.50 74.60 136.09 139.76 152.45 157.51 -40.14%
EPS 14.04 17.93 21.59 16.60 19.76 118.46 27.40 -36.04%
DPS 0.00 20.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 5.01 4.66 4.00 8.00 8.00 7.64 6.00 -11.35%
Adjusted Per Share Value based on latest NOSH - 1,861,741
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 60.91 63.74 62.03 56.76 58.24 63.52 65.63 -4.86%
EPS 11.70 14.95 17.99 13.83 16.46 49.36 22.82 -36.01%
DPS 0.00 16.66 0.00 4.17 0.00 0.00 0.00 -
NAPS 4.1746 3.8826 3.3259 3.3366 3.3337 3.1834 2.5001 40.87%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 7.70 9.50 9.95 18.50 17.90 16.00 15.30 -
P/RPS 10.53 12.42 13.34 13.59 12.81 10.49 9.71 5.56%
P/EPS 54.84 52.96 45.98 55.79 45.30 13.51 27.94 56.95%
EY 1.82 1.89 2.17 1.79 2.21 7.40 3.58 -36.38%
DY 0.00 2.11 0.00 0.54 0.00 0.00 0.00 -
P/NAPS 1.54 2.04 2.49 2.31 2.24 2.09 2.55 -28.61%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 14/08/06 10/05/06 27/02/06 22/11/05 22/08/05 16/05/05 24/02/05 -
Price 8.80 8.55 9.65 9.70 18.20 18.60 15.90 -
P/RPS 12.04 11.18 12.94 7.13 13.02 12.20 10.09 12.53%
P/EPS 62.68 47.66 44.59 29.25 46.06 15.70 29.04 67.25%
EY 1.60 2.10 2.24 3.42 2.17 6.37 3.44 -40.05%
DY 0.00 2.34 0.00 1.03 0.00 0.00 0.00 -
P/NAPS 1.76 1.83 2.41 1.21 2.28 2.43 2.65 -23.93%

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