[MISC] QoQ Quarter Result on 31-Mar-2007 [#4]

Stock
[MISC] MISC BHD
Announcement Date
10-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- -25.61%
YoY- 5.32%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 3,319,967 3,174,994 2,921,219 2,864,619 2,827,623 2,787,969 2,718,734 14.20%
PBT 492,139 665,218 600,179 746,898 963,260 696,655 523,496 -4.02%
Tax -11,471 -10,241 -14,862 -26,663 -4,171 -2,276 -271 1106.30%
NP 480,668 654,977 585,317 720,235 959,089 694,379 523,225 -5.48%
-
NP to SH 440,997 639,262 575,616 702,590 944,479 682,734 522,220 -10.63%
-
Tax Rate 2.33% 1.54% 2.48% 3.57% 0.43% 0.33% 0.05% -
Total Cost 2,839,299 2,520,017 2,335,902 2,144,384 1,868,534 2,093,590 2,195,509 18.64%
-
Net Worth 18,740,513 19,263,391 19,460,062 18,894,427 18,562,229 18,454,281 18,634,774 0.37%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - 557,820 - 743,875 - 372,062 - -
Div Payout % - 87.26% - 105.88% - 54.50% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 18,740,513 19,263,391 19,460,062 18,894,427 18,562,229 18,454,281 18,634,774 0.37%
NOSH 3,718,355 3,718,801 3,720,853 3,719,375 3,719,885 3,720,621 3,719,515 -0.02%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 14.48% 20.63% 20.04% 25.14% 33.92% 24.91% 19.25% -
ROE 2.35% 3.32% 2.96% 3.72% 5.09% 3.70% 2.80% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 89.29 85.38 78.51 77.02 76.01 74.93 73.09 14.23%
EPS 11.86 17.19 15.47 18.89 25.39 18.35 14.04 -10.61%
DPS 0.00 15.00 0.00 20.00 0.00 10.00 0.00 -
NAPS 5.04 5.18 5.23 5.08 4.99 4.96 5.01 0.39%
Adjusted Per Share Value based on latest NOSH - 3,719,375
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 74.38 71.13 65.44 64.17 63.35 62.46 60.91 14.20%
EPS 9.88 14.32 12.90 15.74 21.16 15.29 11.70 -10.63%
DPS 0.00 12.50 0.00 16.66 0.00 8.34 0.00 -
NAPS 4.1983 4.3155 4.3595 4.2328 4.1584 4.1342 4.1746 0.37%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 9.75 10.00 9.80 9.15 8.80 8.60 7.70 -
P/RPS 10.92 11.71 12.48 11.88 11.58 11.48 10.53 2.44%
P/EPS 82.21 58.17 63.35 48.44 34.66 46.87 54.84 30.88%
EY 1.22 1.72 1.58 2.06 2.89 2.13 1.82 -23.35%
DY 0.00 1.50 0.00 2.19 0.00 1.16 0.00 -
P/NAPS 1.93 1.93 1.87 1.80 1.76 1.73 1.54 16.19%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 21/02/08 22/11/07 16/08/07 10/05/07 28/02/07 23/11/06 14/08/06 -
Price 9.50 9.70 9.40 9.70 9.00 9.10 8.80 -
P/RPS 10.64 11.36 11.97 12.59 11.84 12.14 12.04 -7.88%
P/EPS 80.10 56.43 60.76 51.35 35.45 49.59 62.68 17.70%
EY 1.25 1.77 1.65 1.95 2.82 2.02 1.60 -15.13%
DY 0.00 1.55 0.00 2.06 0.00 1.10 0.00 -
P/NAPS 1.88 1.87 1.80 1.91 1.80 1.83 1.76 4.48%

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