[MISC] QoQ Quarter Result on 31-Mar-2008 [#4]

Stock
[MISC] MISC BHD
Announcement Date
12-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- 73.35%
YoY- 8.81%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 3,679,236 4,455,932 3,649,297 3,531,312 3,319,967 3,174,994 2,921,219 16.54%
PBT 312,146 497,853 559,373 841,891 492,139 665,218 600,179 -35.19%
Tax -32,048 -13,990 -9,862 -34,458 -11,471 -10,241 -14,862 66.52%
NP 280,098 483,863 549,511 807,433 480,668 654,977 585,317 -38.68%
-
NP to SH 249,629 450,197 522,858 764,484 440,997 639,262 575,616 -42.56%
-
Tax Rate 10.27% 2.81% 1.76% 4.09% 2.33% 1.54% 2.48% -
Total Cost 3,399,138 3,972,069 3,099,786 2,723,879 2,839,299 2,520,017 2,335,902 28.26%
-
Net Worth 20,163,773 20,351,879 19,783,816 18,709,499 18,740,513 19,263,391 19,460,062 2.38%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - 558,095 - 743,916 - 557,820 - -
Div Payout % - 123.97% - 97.31% - 87.26% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 20,163,773 20,351,879 19,783,816 18,709,499 18,740,513 19,263,391 19,460,062 2.38%
NOSH 3,720,253 3,720,636 3,718,762 3,719,582 3,718,355 3,718,801 3,720,853 -0.01%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 7.61% 10.86% 15.06% 22.86% 14.48% 20.63% 20.04% -
ROE 1.24% 2.21% 2.64% 4.09% 2.35% 3.32% 2.96% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 98.90 119.76 98.13 94.94 89.29 85.38 78.51 16.55%
EPS 6.71 12.10 14.06 20.55 11.86 17.19 15.47 -42.55%
DPS 0.00 15.00 0.00 20.00 0.00 15.00 0.00 -
NAPS 5.42 5.47 5.32 5.03 5.04 5.18 5.23 2.39%
Adjusted Per Share Value based on latest NOSH - 3,719,582
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 82.42 99.82 81.75 79.11 74.38 71.13 65.44 16.54%
EPS 5.59 10.09 11.71 17.13 9.88 14.32 12.90 -42.59%
DPS 0.00 12.50 0.00 16.67 0.00 12.50 0.00 -
NAPS 4.5172 4.5593 4.4321 4.1914 4.1983 4.3155 4.3595 2.38%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 8.55 8.65 8.25 9.20 9.75 10.00 9.80 -
P/RPS 8.65 7.22 8.41 9.69 10.92 11.71 12.48 -21.59%
P/EPS 127.42 71.49 58.68 44.76 82.21 58.17 63.35 59.00%
EY 0.78 1.40 1.70 2.23 1.22 1.72 1.58 -37.40%
DY 0.00 1.73 0.00 2.17 0.00 1.50 0.00 -
P/NAPS 1.58 1.58 1.55 1.83 1.93 1.93 1.87 -10.58%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 20/11/08 18/08/08 12/05/08 21/02/08 22/11/07 16/08/07 -
Price 8.55 8.35 8.75 9.50 9.50 9.70 9.40 -
P/RPS 8.65 6.97 8.92 10.01 10.64 11.36 11.97 -19.39%
P/EPS 127.42 69.01 62.23 46.22 80.10 56.43 60.76 63.47%
EY 0.78 1.45 1.61 2.16 1.25 1.77 1.65 -39.17%
DY 0.00 1.80 0.00 2.11 0.00 1.55 0.00 -
P/NAPS 1.58 1.53 1.64 1.89 1.88 1.87 1.80 -8.28%

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