[MISC] QoQ Quarter Result on 31-Dec-2002 [#3]

Stock
[MISC] MISC BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 14.03%
YoY- 42.06%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 1,830,554 1,478,560 1,387,774 1,354,691 1,369,845 1,320,686 1,359,161 21.93%
PBT 502,290 462,004 377,155 343,789 305,689 283,667 358,266 25.24%
Tax -11,232 -11,623 22,707 -5,347 -8,893 -8,104 -54,069 -64.89%
NP 491,058 450,381 399,862 338,442 296,796 275,563 304,197 37.57%
-
NP to SH 491,058 450,381 399,862 338,442 296,796 275,563 304,197 37.57%
-
Tax Rate 2.24% 2.52% -6.02% 1.56% 2.91% 2.86% 15.09% -
Total Cost 1,339,496 1,028,179 987,912 1,016,249 1,073,049 1,045,123 1,054,964 17.23%
-
Net Worth 9,263,139 9,696,218 9,243,321 8,888,751 8,792,581 8,803,120 8,482,273 6.04%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - 278,973 - 278,246 - 2,782 -
Div Payout % - - 69.77% - 93.75% - 0.91% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 9,263,139 9,696,218 9,243,321 8,888,751 8,792,581 8,803,120 8,482,273 6.04%
NOSH 1,860,068 1,861,078 1,859,823 1,859,571 1,854,975 1,861,912 1,854,859 0.18%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 26.83% 30.46% 28.81% 24.98% 21.67% 20.87% 22.38% -
ROE 5.30% 4.64% 4.33% 3.81% 3.38% 3.13% 3.59% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 98.41 79.45 74.62 72.85 73.85 70.93 73.28 21.70%
EPS 26.40 24.20 21.50 18.20 16.00 14.80 16.40 37.31%
DPS 0.00 0.00 15.00 0.00 15.00 0.00 0.15 -
NAPS 4.98 5.21 4.97 4.78 4.74 4.728 4.573 5.84%
Adjusted Per Share Value based on latest NOSH - 1,859,571
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 41.01 33.12 31.09 30.35 30.69 29.59 30.45 21.93%
EPS 11.00 10.09 8.96 7.58 6.65 6.17 6.81 37.62%
DPS 0.00 0.00 6.25 0.00 6.23 0.00 0.06 -
NAPS 2.0752 2.1722 2.0707 1.9913 1.9698 1.9721 1.9002 6.04%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 9.50 7.65 7.50 6.85 7.30 7.45 7.05 -
P/RPS 9.65 9.63 10.05 9.40 9.89 10.50 9.62 0.20%
P/EPS 35.98 31.61 34.88 37.64 45.63 50.34 42.99 -11.18%
EY 2.78 3.16 2.87 2.66 2.19 1.99 2.33 12.48%
DY 0.00 0.00 2.00 0.00 2.05 0.00 0.02 -
P/NAPS 1.91 1.47 1.51 1.43 1.54 1.58 1.54 15.42%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 12/11/03 26/08/03 27/05/03 27/02/03 21/11/02 21/08/02 29/05/02 -
Price 10.90 8.70 7.65 7.60 7.10 7.65 7.45 -
P/RPS 11.08 10.95 10.25 10.43 9.61 10.79 10.17 5.87%
P/EPS 41.29 35.95 35.58 41.76 44.38 51.69 45.43 -6.16%
EY 2.42 2.78 2.81 2.39 2.25 1.93 2.20 6.55%
DY 0.00 0.00 1.96 0.00 2.11 0.00 0.02 -
P/NAPS 2.19 1.67 1.54 1.59 1.50 1.62 1.63 21.73%

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