[MISC] QoQ Quarter Result on 31-Mar-2004 [#4]

Stock
[MISC] MISC BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 17.31%
YoY- 82.0%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 2,929,781 2,556,434 2,318,897 2,291,099 2,006,058 1,830,554 1,478,560 57.43%
PBT 1,025,996 599,583 924,584 728,160 633,950 502,290 462,004 69.80%
Tax -7,455 21,908 -4,392 -410 -13,568 -11,232 -11,623 -25.52%
NP 1,018,541 621,491 920,192 727,750 620,382 491,058 450,381 71.86%
-
NP to SH 1,018,541 621,491 920,192 727,750 620,382 491,058 450,381 71.86%
-
Tax Rate 0.73% -3.65% 0.48% 0.06% 2.14% 2.24% 2.52% -
Total Cost 1,911,240 1,934,943 1,398,705 1,563,349 1,385,676 1,339,496 1,028,179 50.89%
-
Net Worth 11,160,055 11,480,836 11,302,560 10,385,793 9,621,492 9,263,139 9,696,218 9.78%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - 372,150 - - - - - -
Div Payout % - 59.88% - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 11,160,055 11,480,836 11,302,560 10,385,793 9,621,492 9,263,139 9,696,218 9.78%
NOSH 1,860,009 1,860,751 1,858,973 1,861,253 1,857,431 1,860,068 1,861,078 -0.03%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 34.77% 24.31% 39.68% 31.76% 30.93% 26.83% 30.46% -
ROE 9.13% 5.41% 8.14% 7.01% 6.45% 5.30% 4.64% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 157.51 137.39 124.74 123.09 108.00 98.41 79.45 57.48%
EPS 27.40 33.40 49.50 39.10 33.40 26.40 24.20 8.59%
DPS 0.00 20.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.00 6.17 6.08 5.58 5.18 4.98 5.21 9.82%
Adjusted Per Share Value based on latest NOSH - 1,861,253
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 65.63 57.27 51.95 51.33 44.94 41.01 33.12 57.43%
EPS 22.82 13.92 20.61 16.30 13.90 11.00 10.09 71.87%
DPS 0.00 8.34 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5001 2.572 2.532 2.3267 2.1554 2.0752 2.1722 9.77%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 15.30 12.70 11.80 13.70 11.30 9.50 7.65 -
P/RPS 9.71 9.24 9.46 11.13 10.46 9.65 9.63 0.55%
P/EPS 27.94 38.02 23.84 35.04 33.83 35.98 31.61 -7.86%
EY 3.58 2.63 4.19 2.85 2.96 2.78 3.16 8.63%
DY 0.00 1.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.55 2.06 1.94 2.46 2.18 1.91 1.47 44.13%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 10/11/04 12/08/04 24/05/04 25/02/04 12/11/03 26/08/03 -
Price 15.90 14.60 12.20 11.80 12.30 10.90 8.70 -
P/RPS 10.09 10.63 9.78 9.59 11.39 11.08 10.95 -5.28%
P/EPS 29.04 43.71 24.65 30.18 36.83 41.29 35.95 -13.20%
EY 3.44 2.29 4.06 3.31 2.72 2.42 2.78 15.18%
DY 0.00 1.37 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.65 2.37 2.01 2.11 2.37 2.19 1.67 35.85%

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