[MISC] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[MISC] MISC BHD
Announcement Date
04-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 27.63%
YoY- 18.42%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 2,434,500 2,315,800 2,302,500 2,984,900 2,517,500 2,292,800 2,392,400 1.16%
PBT 42,000 706,200 558,700 696,600 504,400 154,600 1,374,100 -90.16%
Tax 5,100 -10,400 -4,900 -2,700 -4,700 -11,200 -19,400 -
NP 47,100 695,800 553,800 693,900 499,700 143,400 1,354,700 -89.28%
-
NP to SH 68,200 680,500 556,500 676,200 529,800 134,200 1,346,600 -86.23%
-
Tax Rate -12.14% 1.47% 0.88% 0.39% 0.93% 7.24% 1.41% -
Total Cost 2,387,400 1,620,000 1,748,700 2,291,000 2,017,800 2,149,400 1,037,700 74.01%
-
Net Worth 34,817,640 36,424,607 36,603,159 37,362,005 38,076,212 34,951,553 34,192,707 1.21%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 401,742 312,466 312,466 312,466 892,760 - 446,380 -6.76%
Div Payout % 589.06% 45.92% 56.15% 46.21% 168.51% - 33.15% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 34,817,640 36,424,607 36,603,159 37,362,005 38,076,212 34,951,553 34,192,707 1.21%
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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 1.93% 30.05% 24.05% 23.25% 19.85% 6.25% 56.63% -
ROE 0.20% 1.87% 1.52% 1.81% 1.39% 0.38% 3.94% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 54.54 51.88 51.58 66.87 56.40 51.36 53.60 1.16%
EPS 1.50 15.20 12.50 15.10 11.90 3.00 30.20 -86.41%
DPS 9.00 7.00 7.00 7.00 20.00 0.00 10.00 -6.76%
NAPS 7.80 8.16 8.20 8.37 8.53 7.83 7.66 1.21%
Adjusted Per Share Value based on latest NOSH - 4,463,800
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 54.54 51.88 51.58 66.87 56.40 51.36 53.60 1.16%
EPS 1.50 15.20 12.50 15.10 11.90 3.00 30.20 -86.41%
DPS 9.00 7.00 7.00 7.00 20.00 0.00 10.00 -6.76%
NAPS 7.80 8.16 8.20 8.37 8.53 7.83 7.66 1.21%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 7.42 7.30 7.46 7.32 7.35 7.55 7.46 -
P/RPS 13.61 14.07 14.46 10.95 13.03 14.70 13.92 -1.48%
P/EPS 485.65 47.89 59.84 48.32 61.93 251.13 24.73 623.95%
EY 0.21 2.09 1.67 2.07 1.61 0.40 4.04 -85.99%
DY 1.21 0.96 0.94 0.96 2.72 0.00 1.34 -6.55%
P/NAPS 0.95 0.89 0.91 0.87 0.86 0.96 0.97 -1.37%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 13/02/18 03/11/17 09/08/17 04/05/17 10/02/17 02/11/16 04/08/16 -
Price 7.08 7.11 7.33 7.42 7.60 7.50 7.50 -
P/RPS 12.98 13.70 14.21 11.10 13.48 14.60 13.99 -4.85%
P/EPS 463.40 46.64 58.80 48.98 64.03 249.47 24.86 599.28%
EY 0.22 2.14 1.70 2.04 1.56 0.40 4.02 -85.50%
DY 1.27 0.98 0.95 0.94 2.63 0.00 1.33 -3.02%
P/NAPS 0.91 0.87 0.89 0.89 0.89 0.96 0.98 -4.80%

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