[MISC] QoQ TTM Result on 31-Dec-2001 [#3]

Stock

[MISC] MISC BHD

Announcement Date

27-Feb-2002

Admission Sponsor

Sponsor

Financial Year

31-Mar-2002

Quarter

31-Dec-2001 [#3]

Profit Trend

QoQ- -7.11%

YoY- 15.45%

Quarter Report

KLSE Dec01_Announcement.xls

Latest QR

Upcoming QR

MISC's Result

MISC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
TTM Result
Revenue	5,388,770	5,402,730	5,508,434	5,736,174	5,819,051	5,950,037	5,846,660	-5.28%
YoY %	-0.26%	-1.92%	-3.97%	-1.42%	-2.20%	1.77%	-	-
Horiz. %	92.17%	92.41%	94.22%	98.11%	99.53%	101.77%	100.00%	-
PBT	1,245,502	1,301,791	1,444,663	1,513,732	1,629,783	1,633,632	1,529,347	-12.78%
YoY %	-4.32%	-9.89%	-4.56%	-7.12%	-0.24%	6.82%	-	-
Horiz. %	81.44%	85.12%	94.46%	98.98%	106.57%	106.82%	100.00%	-
Tax	-75,943	-73,943	-71,712	-35,907	-38,894	-39,518	-43,421	45.11%
YoY %	-2.70%	-3.11%	-99.72%	7.68%	1.58%	8.99%	-	-
Horiz. %	174.90%	170.29%	165.16%	82.70%	89.57%	91.01%	100.00%	-
NP	1,169,559	1,227,848	1,372,951	1,477,825	1,590,889	1,594,114	1,485,926	-14.73%
YoY %	-4.75%	-10.57%	-7.10%	-7.11%	-0.20%	7.28%	-	-
Horiz. %	78.71%	82.63%	92.40%	99.45%	107.06%	107.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,169,559	1,227,848	1,372,951	1,477,825	1,590,889	1,594,114	1,485,926	-14.73%
YoY %	-4.75%	-10.57%	-7.10%	-7.11%	-0.20%	7.28%	-	-
Horiz. %	78.71%	82.63%	92.40%	99.45%	107.06%	107.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.10%	5.68%	4.96%	2.37%	2.39%	2.42%	2.84%	-
YoY %	7.39%	14.52%	109.28%	-0.84%	-1.24%	-14.79%	-	-
Horiz. %	214.79%	200.00%	174.65%	83.45%	84.15%	85.21%	100.00%	-
Total Cost	4,219,211	4,174,882	4,135,483	4,258,349	4,228,162	4,355,923	4,360,734	-2.17%
YoY %	1.06%	0.95%	-2.89%	0.71%	-2.93%	-0.11%	-	-
Horiz. %	96.75%	95.74%	94.83%	97.65%	96.96%	99.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,792,581	8,803,120	7,419,439	7,445,093	7,419,850	8,484,629	7,387,328	12.29%
YoY %	-0.12%	18.65%	-0.34%	0.34%	-12.55%	14.85%	-	-
Horiz. %	119.02%	119.17%	100.43%	100.78%	100.44%	114.85%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Dividend
Div	278,228	556,473	556,473	281,212	281,212	4,824	4,824	1389.10%
YoY %	-50.00%	0.00%	97.88%	0.00%	5,729.44%	0.00%	-	-
Horiz. %	5,767.58%	11,535.51%	11,535.51%	5,829.44%	5,829.44%	100.00%	100.00%	-
Div Payout %	23.79%	45.32%	40.53%	19.03%	17.68%	0.30%	0.32%	-
YoY %	-47.51%	11.82%	112.98%	7.64%	5,793.33%	-6.25%	-	-
Horiz. %	7,434.38%	14,162.50%	12,665.62%	5,946.88%	5,525.00%	93.75%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Equity
Net Worth	8,792,581	8,803,120	7,419,439	7,445,093	7,419,850	8,484,629	7,387,328	12.29%
YoY %	-0.12%	18.65%	-0.34%	0.34%	-12.55%	14.85%	-	-
Horiz. %	119.02%	119.17%	100.43%	100.78%	100.44%	114.85%	100.00%	-
NOSH	1,854,975	1,861,912	1,854,859	1,861,273	1,854,962	1,855,375	1,855,180	-0.00%
YoY %	-0.37%	0.38%	-0.34%	0.34%	-0.02%	0.01%	-	-
Horiz. %	99.99%	100.36%	99.98%	100.33%	99.99%	100.01%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Ratio Analysis
NP Margin	21.70%	22.73%	24.92%	25.76%	27.34%	26.79%	25.41%	-
YoY %	-4.53%	-8.79%	-3.26%	-5.78%	2.05%	5.43%	-	-
Horiz. %	85.40%	89.45%	98.07%	101.38%	107.60%	105.43%	100.00%	-
ROE	13.30%	13.95%	18.50%	19.85%	21.44%	18.79%	20.11%	-
YoY %	-4.66%	-24.59%	-6.80%	-7.42%	14.10%	-6.56%	-	-
Horiz. %	66.14%	69.37%	91.99%	98.71%	106.61%	93.44%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Per Share
RPS	290.50	290.17	296.97	308.19	313.70	320.69	315.15	-5.28%
YoY %	0.11%	-2.29%	-3.64%	-1.76%	-2.18%	1.76%	-	-
Horiz. %	92.18%	92.07%	94.23%	97.79%	99.54%	101.76%	100.00%	-
EPS	63.05	65.95	74.02	79.40	85.76	85.92	80.10	-14.73%
YoY %	-4.40%	-10.90%	-6.78%	-7.42%	-0.19%	7.27%	-	-
Horiz. %	78.71%	82.33%	92.41%	99.13%	107.07%	107.27%	100.00%	-
DPS	15.00	30.00	30.00	15.16	15.16	0.26	0.26	1389.38%
YoY %	-50.00%	0.00%	97.89%	0.00%	5,730.77%	0.00%	-	-
Horiz. %	5,769.23%	11,538.46%	11,538.46%	5,830.77%	5,830.77%	100.00%	100.00%	-
NAPS	4.74	4.728	4.00	4.00	4.00	4.573	3.982	12.30%
YoY %	0.25%	18.20%	0.00%	0.00%	-12.53%	14.84%	-	-
Horiz. %	119.04%	118.73%	100.45%	100.45%	100.45%	114.84%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Adjusted Per Share Value based on latest NOSH - 1,861,273
RPS	120.72	121.03	123.40	128.50	130.36	133.30	130.98	-5.28%
YoY %	-0.26%	-1.92%	-3.97%	-1.43%	-2.21%	1.77%	-	-
Horiz. %	92.17%	92.40%	94.21%	98.11%	99.53%	101.77%	100.00%	-
EPS	26.20	27.51	30.76	33.11	35.64	35.71	33.29	-14.74%
YoY %	-4.76%	-10.57%	-7.10%	-7.10%	-0.20%	7.27%	-	-
Horiz. %	78.70%	82.64%	92.40%	99.46%	107.06%	107.27%	100.00%	-
DPS	6.23	12.47	12.47	6.30	6.30	0.11	0.11	1371.17%
YoY %	-50.04%	0.00%	97.94%	0.00%	5,627.27%	0.00%	-	-
Horiz. %	5,663.64%	11,336.36%	11,336.36%	5,727.27%	5,727.27%	100.00%	100.00%	-
NAPS	1.9698	1.9721	1.6621	1.6679	1.6622	1.9008	1.6549	12.30%
YoY %	-0.12%	18.65%	-0.35%	0.34%	-12.55%	14.86%	-	-
Horiz. %	119.03%	119.17%	100.44%	100.79%	100.44%	114.86%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/02	28/06/02	29/03/02	31/12/01	28/09/01	29/06/01	30/03/01	-
Price	7.30	7.45	7.05	7.70	6.70	6.95	7.15	-
P/RPS	2.51	2.57	2.37	2.50	2.14	2.17	2.27	6.92%
YoY %	-2.33%	8.44%	-5.20%	16.82%	-1.38%	-4.41%	-	-
Horiz. %	110.57%	113.22%	104.41%	110.13%	94.27%	95.59%	100.00%	-
P/EPS	11.58	11.30	9.52	9.70	7.81	8.09	8.93	18.89%
YoY %	2.48%	18.70%	-1.86%	24.20%	-3.46%	-9.41%	-	-
Horiz. %	129.68%	126.54%	106.61%	108.62%	87.46%	90.59%	100.00%	-
EY	8.64	8.85	10.50	10.31	12.80	12.36	11.20	-15.87%
YoY %	-2.37%	-15.71%	1.84%	-19.45%	3.56%	10.36%	-	-
Horiz. %	77.14%	79.02%	93.75%	92.05%	114.29%	110.36%	100.00%	-
DY	2.05	4.03	4.26	1.97	2.26	0.04	0.04	1276.43%
YoY %	-49.13%	-5.40%	116.24%	-12.83%	5,550.00%	0.00%	-	-
Horiz. %	5,125.00%	10,075.00%	10,650.00%	4,925.00%	5,650.00%	100.00%	100.00%	-
P/NAPS	1.54	1.58	1.76	1.93	1.68	1.52	1.80	-9.86%
YoY %	-2.53%	-10.23%	-8.81%	14.88%	10.53%	-15.56%	-	-
Horiz. %	85.56%	87.78%	97.78%	107.22%	93.33%	84.44%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Price Multiplier on Announcement Date
Date	21/11/02	21/08/02	29/05/02	27/02/02	28/11/01	22/08/01	24/05/01	-
Price	7.10	7.65	7.45	7.00	6.85	6.95	7.10	-
P/RPS	2.44	2.64	2.51	2.27	2.18	2.17	2.25	5.54%
YoY %	-7.58%	5.18%	10.57%	4.13%	0.46%	-3.56%	-	-
Horiz. %	108.44%	117.33%	111.56%	100.89%	96.89%	96.44%	100.00%	-
P/EPS	11.26	11.60	10.06	8.82	7.99	8.09	8.86	17.31%
YoY %	-2.93%	15.31%	14.06%	10.39%	-1.24%	-8.69%	-	-
Horiz. %	127.09%	130.93%	113.54%	99.55%	90.18%	91.31%	100.00%	-
EY	8.88	8.62	9.94	11.34	12.52	12.36	11.28	-14.72%
YoY %	3.02%	-13.28%	-12.35%	-9.42%	1.29%	9.57%	-	-
Horiz. %	78.72%	76.42%	88.12%	100.53%	110.99%	109.57%	100.00%	-
DY	2.11	3.92	4.03	2.17	2.21	0.04	0.04	1303.13%
YoY %	-46.17%	-2.73%	85.71%	-1.81%	5,425.00%	0.00%	-	-
Horiz. %	5,275.00%	9,800.00%	10,075.00%	5,425.00%	5,525.00%	100.00%	100.00%	-
P/NAPS	1.50	1.62	1.86	1.75	1.71	1.52	1.78	-10.77%
YoY %	-7.41%	-12.90%	6.29%	2.34%	12.50%	-14.61%	-	-
Horiz. %	84.27%	91.01%	104.49%	98.31%	96.07%	85.39%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos