[MISC] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[MISC] MISC BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -58.34%
YoY- 163.94%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 2,142,049 2,166,389 2,284,413 2,379,539 2,306,983 2,155,009 2,359,058 -6.21%
PBT 1,090,327 444,420 347,613 349,150 720,800 218,645 437,878 83.40%
Tax 37,239 -14,025 -12,741 -12,455 76,799 -76,968 -21,599 -
NP 1,127,566 430,395 334,872 336,695 797,599 141,677 416,279 93.96%
-
NP to SH 1,082,980 401,022 300,948 300,425 721,111 138,882 380,079 100.60%
-
Tax Rate -3.42% 3.16% 3.67% 3.57% -10.65% 35.20% 4.93% -
Total Cost 1,014,483 1,735,994 1,949,541 2,042,844 1,509,384 2,013,332 1,942,779 -35.07%
-
Net Worth 24,729,451 23,390,310 22,497,551 21,604,792 21,113,774 17,855,200 22,229,724 7.34%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 223,190 - - - - - - -
Div Payout % 20.61% - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 24,729,451 23,390,310 22,497,551 21,604,792 21,113,774 17,855,200 22,229,724 7.34%
NOSH 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 52.64% 19.87% 14.66% 14.15% 34.57% 6.57% 17.65% -
ROE 4.38% 1.71% 1.34% 1.39% 3.42% 0.78% 1.71% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 47.99 48.53 51.18 53.31 51.68 48.28 52.85 -6.21%
EPS 24.30 9.00 6.70 6.70 16.10 3.10 8.50 101.04%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.54 5.24 5.04 4.84 4.73 4.00 4.98 7.34%
Adjusted Per Share Value based on latest NOSH - 4,463,800
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 47.99 48.53 51.18 53.31 51.68 48.28 52.85 -6.21%
EPS 24.30 9.00 6.70 6.70 16.10 3.10 8.50 101.04%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.54 5.24 5.04 4.84 4.73 4.00 4.98 7.34%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 5.70 5.12 5.10 5.37 4.30 4.25 4.61 -
P/RPS 11.88 10.55 9.97 10.07 8.32 8.80 8.72 22.82%
P/EPS 23.49 56.99 75.65 79.79 26.62 136.60 54.14 -42.60%
EY 4.26 1.75 1.32 1.25 3.76 0.73 1.85 74.11%
DY 0.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.98 1.01 1.11 0.91 1.06 0.93 7.02%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 13/02/14 07/11/13 16/08/13 23/05/13 - 28/11/12 16/08/12 -
Price 6.50 5.01 5.14 4.39 0.00 4.08 4.49 -
P/RPS 13.55 10.32 10.04 8.24 0.00 8.45 8.50 36.34%
P/EPS 26.79 55.77 76.24 65.23 0.00 131.14 52.73 -36.25%
EY 3.73 1.79 1.31 1.53 0.00 0.76 1.90 56.59%
DY 0.77 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.96 1.02 0.91 0.00 1.02 0.90 19.05%

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