[MISC] QoQ Quarter Result on 31-Mar-2005 [#4]

Stock
[MISC] MISC BHD
Announcement Date
16-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 116.32%
YoY- 202.76%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 2,768,762 2,533,551 2,599,634 2,835,618 2,929,781 2,556,434 2,318,897 12.51%
PBT 814,219 628,427 750,273 2,188,732 1,025,996 599,583 924,584 -8.10%
Tax -5,145 1,066 -5,168 14,590 -7,455 21,908 -4,392 11.09%
NP 809,074 629,493 745,105 2,203,322 1,018,541 621,491 920,192 -8.20%
-
NP to SH 803,167 617,321 734,957 2,203,322 1,018,541 621,491 920,192 -8.64%
-
Tax Rate 0.63% -0.17% 0.69% -0.67% 0.73% -3.65% 0.48% -
Total Cost 1,959,688 1,904,058 1,854,529 632,296 1,911,240 1,934,943 1,398,705 25.13%
-
Net Worth 14,846,124 14,893,931 14,880,872 14,210,180 11,160,055 11,480,836 11,302,560 19.87%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - 186,174 - - - 372,150 - -
Div Payout % - 30.16% - - - 59.88% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 14,846,124 14,893,931 14,880,872 14,210,180 11,160,055 11,480,836 11,302,560 19.87%
NOSH 3,711,531 1,861,741 1,860,109 1,859,971 1,860,009 1,860,751 1,858,973 58.35%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 29.22% 24.85% 28.66% 77.70% 34.77% 24.31% 39.68% -
ROE 5.41% 4.14% 4.94% 15.51% 9.13% 5.41% 8.14% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 74.60 136.09 139.76 152.45 157.51 137.39 124.74 -28.95%
EPS 21.59 16.60 19.76 118.46 27.40 33.40 49.50 -42.40%
DPS 0.00 10.00 0.00 0.00 0.00 20.00 0.00 -
NAPS 4.00 8.00 8.00 7.64 6.00 6.17 6.08 -24.29%
Adjusted Per Share Value based on latest NOSH - 1,859,971
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 62.03 56.76 58.24 63.52 65.63 57.27 51.95 12.51%
EPS 17.99 13.83 16.46 49.36 22.82 13.92 20.61 -8.64%
DPS 0.00 4.17 0.00 0.00 0.00 8.34 0.00 -
NAPS 3.3259 3.3366 3.3337 3.1834 2.5001 2.572 2.532 19.88%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 9.95 18.50 17.90 16.00 15.30 12.70 11.80 -
P/RPS 13.34 13.59 12.81 10.49 9.71 9.24 9.46 25.67%
P/EPS 45.98 55.79 45.30 13.51 27.94 38.02 23.84 54.75%
EY 2.17 1.79 2.21 7.40 3.58 2.63 4.19 -35.43%
DY 0.00 0.54 0.00 0.00 0.00 1.57 0.00 -
P/NAPS 2.49 2.31 2.24 2.09 2.55 2.06 1.94 18.05%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 22/11/05 22/08/05 16/05/05 24/02/05 10/11/04 12/08/04 -
Price 9.65 9.70 18.20 18.60 15.90 14.60 12.20 -
P/RPS 12.94 7.13 13.02 12.20 10.09 10.63 9.78 20.45%
P/EPS 44.59 29.25 46.06 15.70 29.04 43.71 24.65 48.30%
EY 2.24 3.42 2.17 6.37 3.44 2.29 4.06 -32.65%
DY 0.00 1.03 0.00 0.00 0.00 1.37 0.00 -
P/NAPS 2.41 1.21 2.28 2.43 2.65 2.37 2.01 12.82%

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