[MISC] QoQ Quarter Result on 31-Dec-2000 [#3]

Stock
[MISC] MISC BHD
Announcement Date
21-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#3]
Profit Trend
QoQ- 3.95%
YoY- 12.59%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 1,383,805 1,426,390 1,586,901 1,421,955 1,514,791 1,323,013 1,442,809 -2.74%
PBT 305,542 426,539 460,950 380,316 365,827 322,254 250,254 14.21%
Tax -6,893 -5,873 -18,264 -7,864 -7,517 -9,776 -13,449 -35.92%
NP 298,649 420,666 442,686 372,452 358,310 312,478 236,805 16.71%
-
NP to SH 298,649 420,666 442,686 372,452 358,310 312,478 236,805 16.71%
-
Tax Rate 2.26% 1.38% 3.96% 2.07% 2.05% 3.03% 5.37% -
Total Cost 1,085,156 1,005,724 1,144,215 1,049,503 1,156,481 1,010,535 1,206,004 -6.79%
-
Net Worth 7,525,583 8,484,629 7,387,328 6,936,918 6,479,284 0 0 -
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 2,782 - 2,968 - 185,652 - 316,983 -95.73%
Div Payout % 0.93% - 0.67% - 51.81% - 133.86% -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 7,525,583 8,484,629 7,387,328 6,936,918 6,479,284 0 0 -
NOSH 1,854,962 1,855,375 1,855,180 1,862,260 1,856,528 1,859,988 1,864,606 -0.34%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 21.58% 29.49% 27.90% 26.19% 23.65% 23.62% 16.41% -
ROE 3.97% 4.96% 5.99% 5.37% 5.53% 0.00% 0.00% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 74.60 76.88 85.54 76.36 81.59 71.13 77.38 -2.40%
EPS 16.10 22.60 23.80 20.00 19.30 16.80 12.70 17.11%
DPS 0.15 0.00 0.16 0.00 10.00 0.00 17.00 -95.71%
NAPS 4.057 4.573 3.982 3.725 3.49 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,862,260
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 31.00 31.95 35.55 31.86 33.94 29.64 32.32 -2.73%
EPS 6.69 9.42 9.92 8.34 8.03 7.00 5.31 16.63%
DPS 0.06 0.00 0.07 0.00 4.16 0.00 7.10 -95.83%
NAPS 1.6859 1.9008 1.6549 1.554 1.4515 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 6.70 6.95 7.15 7.10 6.90 5.95 6.95 -
P/RPS 8.98 9.04 8.36 9.30 8.46 8.36 8.98 0.00%
P/EPS 41.61 30.65 29.96 35.50 35.75 35.42 54.72 -16.67%
EY 2.40 3.26 3.34 2.82 2.80 2.82 1.83 19.79%
DY 0.02 0.00 0.02 0.00 1.45 0.00 2.45 -95.93%
P/NAPS 1.65 1.52 1.80 1.91 1.98 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/11/01 22/08/01 24/05/01 21/02/01 08/11/00 28/08/00 11/05/00 -
Price 6.85 6.95 7.10 7.40 7.50 6.55 6.85 -
P/RPS 9.18 9.04 8.30 9.69 9.19 9.21 8.85 2.46%
P/EPS 42.55 30.65 29.75 37.00 38.86 38.99 53.94 -14.61%
EY 2.35 3.26 3.36 2.70 2.57 2.56 1.85 17.27%
DY 0.02 0.00 0.02 0.00 1.33 0.00 2.48 -95.96%
P/NAPS 1.69 1.52 1.78 1.99 2.15 0.00 0.00 -

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