[MISC] QoQ Quarter Result on 31-Mar-2009 [#4]

Stock
[MISC] MISC BHD
Announcement Date
11-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -42.35%
YoY- -81.18%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 3,047,105 3,527,103 3,893,434 3,999,001 3,679,236 4,455,932 3,649,297 -11.29%
PBT 191,627 160,638 273,498 186,884 312,146 497,853 559,373 -50.94%
Tax -3,244 -31,869 -2,090 -11,666 -32,048 -13,990 -9,862 -52.25%
NP 188,383 128,769 271,408 175,218 280,098 483,863 549,511 -50.92%
-
NP to SH 170,101 82,062 233,449 143,908 249,629 450,197 522,858 -52.60%
-
Tax Rate 1.69% 19.84% 0.76% 6.24% 10.27% 2.81% 1.76% -
Total Cost 2,858,722 3,398,334 3,622,026 3,823,783 3,399,138 3,972,069 3,099,786 -5.24%
-
Net Worth 19,228,808 19,977,084 21,040,147 18,594,888 20,163,773 20,351,879 19,783,816 -1.87%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - 556,981 - 743,795 - 558,095 - -
Div Payout % - 678.73% - 516.85% - 123.97% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 19,228,808 19,977,084 21,040,147 18,594,888 20,163,773 20,351,879 19,783,816 -1.87%
NOSH 3,697,847 3,713,212 3,717,340 3,718,977 3,720,253 3,720,636 3,718,762 -0.37%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.18% 3.65% 6.97% 4.38% 7.61% 10.86% 15.06% -
ROE 0.88% 0.41% 1.11% 0.77% 1.24% 2.21% 2.64% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 82.40 94.99 104.74 107.53 98.90 119.76 98.13 -10.96%
EPS 4.60 2.21 6.28 3.78 6.71 12.10 14.06 -52.42%
DPS 0.00 15.00 0.00 20.00 0.00 15.00 0.00 -
NAPS 5.20 5.38 5.66 5.00 5.42 5.47 5.32 -1.50%
Adjusted Per Share Value based on latest NOSH - 3,718,977
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 68.26 79.02 87.22 89.59 82.42 99.82 81.75 -11.29%
EPS 3.81 1.84 5.23 3.22 5.59 10.09 11.71 -52.59%
DPS 0.00 12.48 0.00 16.66 0.00 12.50 0.00 -
NAPS 4.3077 4.4754 4.7135 4.1657 4.5172 4.5593 4.4321 -1.87%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 8.41 8.90 8.55 8.35 8.55 8.65 8.25 -
P/RPS 10.21 9.37 8.16 7.77 8.65 7.22 8.41 13.76%
P/EPS 182.83 402.71 136.15 215.79 127.42 71.49 58.68 112.88%
EY 0.55 0.25 0.73 0.46 0.78 1.40 1.70 -52.77%
DY 0.00 1.69 0.00 2.40 0.00 1.73 0.00 -
P/NAPS 1.62 1.65 1.51 1.67 1.58 1.58 1.55 2.98%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 23/11/09 20/08/09 11/05/09 24/02/09 20/11/08 18/08/08 -
Price 7.95 8.80 8.66 8.50 8.55 8.35 8.75 -
P/RPS 9.65 9.26 8.27 7.90 8.65 6.97 8.92 5.36%
P/EPS 172.83 398.19 137.90 219.66 127.42 69.01 62.23 97.21%
EY 0.58 0.25 0.73 0.46 0.78 1.45 1.61 -49.27%
DY 0.00 1.70 0.00 2.35 0.00 1.80 0.00 -
P/NAPS 1.53 1.64 1.53 1.70 1.58 1.53 1.64 -4.51%

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