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

Stock
[MISC] MISC BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010
Profit Trend
QoQ- -13.7%
YoY- 350.1%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 2,590,683 2,924,355 3,045,585 3,085,187 3,270,512 3,307,432 3,047,105 -10.28%
PBT 379,597 -222,657 1,579,288 416,290 471,342 286,152 191,627 57.92%
Tax -189,711 12,630 -10,094 -9,150 -10,261 -52,493 -3,244 1417.90%
NP 189,886 -210,027 1,569,194 407,140 461,081 233,659 188,383 0.53%
-
NP to SH 123,130 -307,879 1,343,510 369,362 427,980 196,435 170,101 -19.42%
-
Tax Rate 49.98% - 0.64% 2.20% 2.18% 18.34% 1.69% -
Total Cost 2,400,797 3,134,382 1,476,391 2,678,047 2,809,431 3,073,773 2,858,722 -11.01%
-
Net Worth 23,363,376 23,068,614 23,924,297 22,206,219 23,786,583 20,762,677 19,228,808 13.90%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 446,201 669,523 667,521 - 771,846 - -
Div Payout % - 0.00% 49.83% 180.72% - 392.93% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 23,363,376 23,068,614 23,924,297 22,206,219 23,786,583 20,762,677 19,228,808 13.90%
NOSH 4,484,333 4,462,014 4,463,488 4,450,144 4,462,773 3,859,233 3,697,847 13.75%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 7.33% -7.18% 51.52% 13.20% 14.10% 7.06% 6.18% -
ROE 0.53% -1.33% 5.62% 1.66% 1.80% 0.95% 0.88% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 57.77 65.54 68.23 69.33 73.28 85.70 82.40 -21.13%
EPS 2.70 -6.90 30.10 8.30 9.59 5.09 4.60 -29.96%
DPS 0.00 10.00 15.00 15.00 0.00 20.00 0.00 -
NAPS 5.21 5.17 5.36 4.99 5.33 5.38 5.20 0.12%
Adjusted Per Share Value based on latest NOSH - 4,450,144
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 58.04 65.51 68.23 69.12 73.27 74.09 68.26 -10.27%
EPS 2.76 -6.90 30.10 8.27 9.59 4.40 3.81 -19.38%
DPS 0.00 10.00 15.00 14.95 0.00 17.29 0.00 -
NAPS 5.234 5.1679 5.3596 4.9747 5.3288 4.6513 4.3077 13.90%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 7.35 7.87 8.36 8.74 8.60 8.10 8.41 -
P/RPS 12.72 12.01 12.25 12.61 11.74 9.45 10.21 15.82%
P/EPS 267.68 -114.06 27.77 105.30 89.68 159.14 182.83 29.02%
EY 0.37 -0.88 3.60 0.95 1.12 0.63 0.55 -23.27%
DY 0.00 1.27 1.79 1.72 0.00 2.47 0.00 -
P/NAPS 1.41 1.52 1.56 1.75 1.61 1.51 1.62 -8.86%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 18/08/11 11/05/11 24/02/11 24/11/10 19/08/10 06/05/10 24/02/10 -
Price 7.30 7.31 7.45 8.60 8.86 8.82 7.95 -
P/RPS 12.64 11.15 10.92 12.40 12.09 10.29 9.65 19.77%
P/EPS 265.86 -105.94 24.75 103.61 92.39 173.28 172.83 33.36%
EY 0.38 -0.94 4.04 0.97 1.08 0.58 0.58 -24.62%
DY 0.00 1.37 2.01 1.74 0.00 2.27 0.00 -
P/NAPS 1.40 1.41 1.39 1.72 1.66 1.64 1.53 -5.76%

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