[MISC] QoQ Quarter Result on 31-Mar-2003 [#4]

Stock
[MISC] MISC BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 18.15%
YoY- 31.45%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 2,006,058 1,830,554 1,478,560 1,387,774 1,354,691 1,369,845 1,320,686 32.03%
PBT 633,950 502,290 462,004 377,155 343,789 305,689 283,667 70.68%
Tax -13,568 -11,232 -11,623 22,707 -5,347 -8,893 -8,104 40.86%
NP 620,382 491,058 450,381 399,862 338,442 296,796 275,563 71.52%
-
NP to SH 620,382 491,058 450,381 399,862 338,442 296,796 275,563 71.52%
-
Tax Rate 2.14% 2.24% 2.52% -6.02% 1.56% 2.91% 2.86% -
Total Cost 1,385,676 1,339,496 1,028,179 987,912 1,016,249 1,073,049 1,045,123 20.62%
-
Net Worth 9,621,492 9,263,139 9,696,218 9,243,321 8,888,751 8,792,581 8,803,120 6.08%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - 278,973 - 278,246 - -
Div Payout % - - - 69.77% - 93.75% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 9,621,492 9,263,139 9,696,218 9,243,321 8,888,751 8,792,581 8,803,120 6.08%
NOSH 1,857,431 1,860,068 1,861,078 1,859,823 1,859,571 1,854,975 1,861,912 -0.16%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 30.93% 26.83% 30.46% 28.81% 24.98% 21.67% 20.87% -
ROE 6.45% 5.30% 4.64% 4.33% 3.81% 3.38% 3.13% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 108.00 98.41 79.45 74.62 72.85 73.85 70.93 32.25%
EPS 33.40 26.40 24.20 21.50 18.20 16.00 14.80 71.79%
DPS 0.00 0.00 0.00 15.00 0.00 15.00 0.00 -
NAPS 5.18 4.98 5.21 4.97 4.78 4.74 4.728 6.25%
Adjusted Per Share Value based on latest NOSH - 1,859,823
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 44.94 41.01 33.12 31.09 30.35 30.69 29.59 32.02%
EPS 13.90 11.00 10.09 8.96 7.58 6.65 6.17 71.59%
DPS 0.00 0.00 0.00 6.25 0.00 6.23 0.00 -
NAPS 2.1554 2.0752 2.1722 2.0707 1.9913 1.9698 1.9721 6.08%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 11.30 9.50 7.65 7.50 6.85 7.30 7.45 -
P/RPS 10.46 9.65 9.63 10.05 9.40 9.89 10.50 -0.25%
P/EPS 33.83 35.98 31.61 34.88 37.64 45.63 50.34 -23.22%
EY 2.96 2.78 3.16 2.87 2.66 2.19 1.99 30.21%
DY 0.00 0.00 0.00 2.00 0.00 2.05 0.00 -
P/NAPS 2.18 1.91 1.47 1.51 1.43 1.54 1.58 23.86%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 12/11/03 26/08/03 27/05/03 27/02/03 21/11/02 21/08/02 -
Price 12.30 10.90 8.70 7.65 7.60 7.10 7.65 -
P/RPS 11.39 11.08 10.95 10.25 10.43 9.61 10.79 3.66%
P/EPS 36.83 41.29 35.95 35.58 41.76 44.38 51.69 -20.17%
EY 2.72 2.42 2.78 2.81 2.39 2.25 1.93 25.62%
DY 0.00 0.00 0.00 1.96 0.00 2.11 0.00 -
P/NAPS 2.37 2.19 1.67 1.54 1.59 1.50 1.62 28.78%

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