[MISC] QoQ Quarter Result on 30-Sep-2007 [#2]

Stock
[MISC] MISC BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 11.06%
YoY- -6.37%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 3,649,297 3,531,312 3,319,967 3,174,994 2,921,219 2,864,619 2,827,623 18.55%
PBT 559,373 841,891 492,139 665,218 600,179 746,898 963,260 -30.41%
Tax -9,862 -34,458 -11,471 -10,241 -14,862 -26,663 -4,171 77.57%
NP 549,511 807,433 480,668 654,977 585,317 720,235 959,089 -31.03%
-
NP to SH 522,858 764,484 440,997 639,262 575,616 702,590 944,479 -32.60%
-
Tax Rate 1.76% 4.09% 2.33% 1.54% 2.48% 3.57% 0.43% -
Total Cost 3,099,786 2,723,879 2,839,299 2,520,017 2,335,902 2,144,384 1,868,534 40.18%
-
Net Worth 19,783,816 18,709,499 18,740,513 19,263,391 19,460,062 18,894,427 18,562,229 4.34%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 743,916 - 557,820 - 743,875 - -
Div Payout % - 97.31% - 87.26% - 105.88% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 19,783,816 18,709,499 18,740,513 19,263,391 19,460,062 18,894,427 18,562,229 4.34%
NOSH 3,718,762 3,719,582 3,718,355 3,718,801 3,720,853 3,719,375 3,719,885 -0.02%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 15.06% 22.86% 14.48% 20.63% 20.04% 25.14% 33.92% -
ROE 2.64% 4.09% 2.35% 3.32% 2.96% 3.72% 5.09% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 98.13 94.94 89.29 85.38 78.51 77.02 76.01 18.58%
EPS 14.06 20.55 11.86 17.19 15.47 18.89 25.39 -32.58%
DPS 0.00 20.00 0.00 15.00 0.00 20.00 0.00 -
NAPS 5.32 5.03 5.04 5.18 5.23 5.08 4.99 4.36%
Adjusted Per Share Value based on latest NOSH - 3,718,801
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 81.75 79.11 74.38 71.13 65.44 64.17 63.35 18.54%
EPS 11.71 17.13 9.88 14.32 12.90 15.74 21.16 -32.61%
DPS 0.00 16.67 0.00 12.50 0.00 16.66 0.00 -
NAPS 4.4321 4.1914 4.1983 4.3155 4.3595 4.2328 4.1584 4.34%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 8.25 9.20 9.75 10.00 9.80 9.15 8.80 -
P/RPS 8.41 9.69 10.92 11.71 12.48 11.88 11.58 -19.21%
P/EPS 58.68 44.76 82.21 58.17 63.35 48.44 34.66 42.09%
EY 1.70 2.23 1.22 1.72 1.58 2.06 2.89 -29.81%
DY 0.00 2.17 0.00 1.50 0.00 2.19 0.00 -
P/NAPS 1.55 1.83 1.93 1.93 1.87 1.80 1.76 -8.12%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 18/08/08 12/05/08 21/02/08 22/11/07 16/08/07 10/05/07 28/02/07 -
Price 8.75 9.50 9.50 9.70 9.40 9.70 9.00 -
P/RPS 8.92 10.01 10.64 11.36 11.97 12.59 11.84 -17.21%
P/EPS 62.23 46.22 80.10 56.43 60.76 51.35 35.45 45.56%
EY 1.61 2.16 1.25 1.77 1.65 1.95 2.82 -31.20%
DY 0.00 2.11 0.00 1.55 0.00 2.06 0.00 -
P/NAPS 1.64 1.89 1.88 1.87 1.80 1.91 1.80 -6.02%

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