[MISC] QoQ Quarter Result on 31-Mar-2010 [#4]

Stock
[MISC] MISC BHD
Announcement Date
06-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 15.48%
YoY- 36.5%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 3,045,585 3,085,187 3,270,512 3,307,432 3,047,105 3,527,103 3,893,434 -15.06%
PBT 1,579,288 416,290 471,342 286,152 191,627 160,638 273,498 220.83%
Tax -10,094 -9,150 -10,261 -52,493 -3,244 -31,869 -2,090 184.90%
NP 1,569,194 407,140 461,081 233,659 188,383 128,769 271,408 221.10%
-
NP to SH 1,343,510 369,362 427,980 196,435 170,101 82,062 233,449 220.12%
-
Tax Rate 0.64% 2.20% 2.18% 18.34% 1.69% 19.84% 0.76% -
Total Cost 1,476,391 2,678,047 2,809,431 3,073,773 2,858,722 3,398,334 3,622,026 -44.93%
-
Net Worth 23,924,297 22,206,219 23,786,583 20,762,677 19,228,808 19,977,084 21,040,147 8.91%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 669,523 667,521 - 771,846 - 556,981 - -
Div Payout % 49.83% 180.72% - 392.93% - 678.73% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 23,924,297 22,206,219 23,786,583 20,762,677 19,228,808 19,977,084 21,040,147 8.91%
NOSH 4,463,488 4,450,144 4,462,773 3,859,233 3,697,847 3,713,212 3,717,340 12.93%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 51.52% 13.20% 14.10% 7.06% 6.18% 3.65% 6.97% -
ROE 5.62% 1.66% 1.80% 0.95% 0.88% 0.41% 1.11% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 68.23 69.33 73.28 85.70 82.40 94.99 104.74 -24.79%
EPS 30.10 8.30 9.59 5.09 4.60 2.21 6.28 183.46%
DPS 15.00 15.00 0.00 20.00 0.00 15.00 0.00 -
NAPS 5.36 4.99 5.33 5.38 5.20 5.38 5.66 -3.55%
Adjusted Per Share Value based on latest NOSH - 3,859,233
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 68.23 69.12 73.27 74.09 68.26 79.02 87.22 -15.06%
EPS 30.10 8.27 9.59 4.40 3.81 1.84 5.23 220.12%
DPS 15.00 14.95 0.00 17.29 0.00 12.48 0.00 -
NAPS 5.3596 4.9747 5.3288 4.6513 4.3077 4.4754 4.7135 8.91%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 8.36 8.74 8.60 8.10 8.41 8.90 8.55 -
P/RPS 12.25 12.61 11.74 9.45 10.21 9.37 8.16 31.01%
P/EPS 27.77 105.30 89.68 159.14 182.83 402.71 136.15 -65.24%
EY 3.60 0.95 1.12 0.63 0.55 0.25 0.73 188.88%
DY 1.79 1.72 0.00 2.47 0.00 1.69 0.00 -
P/NAPS 1.56 1.75 1.61 1.51 1.62 1.65 1.51 2.18%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 24/11/10 19/08/10 06/05/10 24/02/10 23/11/09 20/08/09 -
Price 7.45 8.60 8.86 8.82 7.95 8.80 8.66 -
P/RPS 10.92 12.40 12.09 10.29 9.65 9.26 8.27 20.29%
P/EPS 24.75 103.61 92.39 173.28 172.83 398.19 137.90 -68.08%
EY 4.04 0.97 1.08 0.58 0.58 0.25 0.73 211.90%
DY 2.01 1.74 0.00 2.27 0.00 1.70 0.00 -
P/NAPS 1.39 1.72 1.66 1.64 1.53 1.64 1.53 -6.18%

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