[MISC] QoQ Quarter Result on 31-Dec-2006 [#3]

Stock
[MISC] MISC BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 38.34%
YoY- 17.59%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 3,174,994 2,921,219 2,864,619 2,827,623 2,787,969 2,718,734 2,845,133 7.57%
PBT 665,218 600,179 746,898 963,260 696,655 523,496 707,874 -4.05%
Tax -10,241 -14,862 -26,663 -4,171 -2,276 -271 -20,943 -37.90%
NP 654,977 585,317 720,235 959,089 694,379 523,225 686,931 -3.12%
-
NP to SH 639,262 575,616 702,590 944,479 682,734 522,220 667,128 -2.80%
-
Tax Rate 1.54% 2.48% 3.57% 0.43% 0.33% 0.05% 2.96% -
Total Cost 2,520,017 2,335,902 2,144,384 1,868,534 2,093,590 2,195,509 2,158,202 10.87%
-
Net Worth 19,263,391 19,460,062 18,894,427 18,562,229 18,454,281 18,634,774 17,331,190 7.29%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 557,820 - 743,875 - 372,062 - 743,827 -17.44%
Div Payout % 87.26% - 105.88% - 54.50% - 111.50% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 19,263,391 19,460,062 18,894,427 18,562,229 18,454,281 18,634,774 17,331,190 7.29%
NOSH 3,718,801 3,720,853 3,719,375 3,719,885 3,720,621 3,719,515 3,719,139 -0.00%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 20.63% 20.04% 25.14% 33.92% 24.91% 19.25% 24.14% -
ROE 3.32% 2.96% 3.72% 5.09% 3.70% 2.80% 3.85% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 85.38 78.51 77.02 76.01 74.93 73.09 76.50 7.58%
EPS 17.19 15.47 18.89 25.39 18.35 14.04 17.93 -2.76%
DPS 15.00 0.00 20.00 0.00 10.00 0.00 20.00 -17.43%
NAPS 5.18 5.23 5.08 4.99 4.96 5.01 4.66 7.30%
Adjusted Per Share Value based on latest NOSH - 3,719,885
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 71.13 65.44 64.17 63.35 62.46 60.91 63.74 7.57%
EPS 14.32 12.90 15.74 21.16 15.29 11.70 14.95 -2.82%
DPS 12.50 0.00 16.66 0.00 8.34 0.00 16.66 -17.41%
NAPS 4.3155 4.3595 4.2328 4.1584 4.1342 4.1746 3.8826 7.29%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 10.00 9.80 9.15 8.80 8.60 7.70 9.50 -
P/RPS 11.71 12.48 11.88 11.58 11.48 10.53 12.42 -3.84%
P/EPS 58.17 63.35 48.44 34.66 46.87 54.84 52.96 6.44%
EY 1.72 1.58 2.06 2.89 2.13 1.82 1.89 -6.08%
DY 1.50 0.00 2.19 0.00 1.16 0.00 2.11 -20.32%
P/NAPS 1.93 1.87 1.80 1.76 1.73 1.54 2.04 -3.62%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 16/08/07 10/05/07 28/02/07 23/11/06 14/08/06 10/05/06 -
Price 9.70 9.40 9.70 9.00 9.10 8.80 8.55 -
P/RPS 11.36 11.97 12.59 11.84 12.14 12.04 11.18 1.06%
P/EPS 56.43 60.76 51.35 35.45 49.59 62.68 47.66 11.90%
EY 1.77 1.65 1.95 2.82 2.02 1.60 2.10 -10.76%
DY 1.55 0.00 2.06 0.00 1.10 0.00 2.34 -23.99%
P/NAPS 1.87 1.80 1.91 1.80 1.83 1.76 1.83 1.45%

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