[MISC] QoQ Quarter Result on 31-Dec-2009 [#3]

Stock
[MISC] MISC BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 107.28%
YoY- -31.86%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 3,085,187 3,270,512 3,307,432 3,047,105 3,527,103 3,893,434 3,999,001 -15.86%
PBT 416,290 471,342 286,152 191,627 160,638 273,498 186,884 70.47%
Tax -9,150 -10,261 -52,493 -3,244 -31,869 -2,090 -11,666 -14.93%
NP 407,140 461,081 233,659 188,383 128,769 271,408 175,218 75.34%
-
NP to SH 369,362 427,980 196,435 170,101 82,062 233,449 143,908 87.35%
-
Tax Rate 2.20% 2.18% 18.34% 1.69% 19.84% 0.76% 6.24% -
Total Cost 2,678,047 2,809,431 3,073,773 2,858,722 3,398,334 3,622,026 3,823,783 -21.11%
-
Net Worth 22,206,219 23,786,583 20,762,677 19,228,808 19,977,084 21,040,147 18,594,888 12.54%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 667,521 - 771,846 - 556,981 - 743,795 -6.95%
Div Payout % 180.72% - 392.93% - 678.73% - 516.85% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 22,206,219 23,786,583 20,762,677 19,228,808 19,977,084 21,040,147 18,594,888 12.54%
NOSH 4,450,144 4,462,773 3,859,233 3,697,847 3,713,212 3,717,340 3,718,977 12.69%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 13.20% 14.10% 7.06% 6.18% 3.65% 6.97% 4.38% -
ROE 1.66% 1.80% 0.95% 0.88% 0.41% 1.11% 0.77% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 69.33 73.28 85.70 82.40 94.99 104.74 107.53 -25.34%
EPS 8.30 9.59 5.09 4.60 2.21 6.28 3.78 68.85%
DPS 15.00 0.00 20.00 0.00 15.00 0.00 20.00 -17.43%
NAPS 4.99 5.33 5.38 5.20 5.38 5.66 5.00 -0.13%
Adjusted Per Share Value based on latest NOSH - 3,697,847
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 69.12 73.27 74.09 68.26 79.02 87.22 89.59 -15.86%
EPS 8.27 9.59 4.40 3.81 1.84 5.23 3.22 87.43%
DPS 14.95 0.00 17.29 0.00 12.48 0.00 16.66 -6.95%
NAPS 4.9747 5.3288 4.6513 4.3077 4.4754 4.7135 4.1657 12.54%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 8.74 8.60 8.10 8.41 8.90 8.55 8.35 -
P/RPS 12.61 11.74 9.45 10.21 9.37 8.16 7.77 38.06%
P/EPS 105.30 89.68 159.14 182.83 402.71 136.15 215.79 -37.99%
EY 0.95 1.12 0.63 0.55 0.25 0.73 0.46 62.10%
DY 1.72 0.00 2.47 0.00 1.69 0.00 2.40 -19.89%
P/NAPS 1.75 1.61 1.51 1.62 1.65 1.51 1.67 3.16%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 19/08/10 06/05/10 24/02/10 23/11/09 20/08/09 11/05/09 -
Price 8.60 8.86 8.82 7.95 8.80 8.66 8.50 -
P/RPS 12.40 12.09 10.29 9.65 9.26 8.27 7.90 35.02%
P/EPS 103.61 92.39 173.28 172.83 398.19 137.90 219.66 -39.37%
EY 0.97 1.08 0.58 0.58 0.25 0.73 0.46 64.36%
DY 1.74 0.00 2.27 0.00 1.70 0.00 2.35 -18.14%
P/NAPS 1.72 1.66 1.64 1.53 1.64 1.53 1.70 0.78%

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