[MISC] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[MISC] MISC BHD
Announcement Date
16-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -9.07%
YoY- -204.08%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 9,030,153 9,601,949 9,649,469 9,881,094 10,596,346 10,763,152 11,645,810 -15.53%
PBT 1,516,721 -855,969 -645,198 -703,479 -1,065,534 2,165,644 2,152,518 -20.73%
Tax -595,262 -716,144 -868,577 -1,036,689 -450,565 -416,576 -196,325 108.78%
NP 921,459 -1,572,113 -1,513,775 -1,740,168 -1,516,099 1,749,068 1,956,193 -39.32%
-
NP to SH 770,245 -1,694,391 -1,690,145 -1,947,094 -1,785,146 1,339,667 1,565,901 -37.55%
-
Tax Rate 39.25% - - - - 19.24% 9.12% -
Total Cost 8,108,694 11,174,062 11,163,244 11,621,262 12,112,445 9,014,084 9,689,617 -11.14%
-
Net Worth 21,113,774 17,855,200 22,229,724 21,113,774 22,295,716 23,787,675 23,363,376 -6.49%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - 446,201 1,115,724 1,783,246 -
Div Payout % - - - - 0.00% 83.28% 113.88% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 21,113,774 17,855,200 22,229,724 21,113,774 22,295,716 23,787,675 23,363,376 -6.49%
NOSH 4,463,800 4,463,800 4,463,800 4,463,800 4,459,143 4,405,124 4,484,333 -0.30%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 10.20% -16.37% -15.69% -17.61% -14.31% 16.25% 16.80% -
ROE 3.65% -9.49% -7.60% -9.22% -8.01% 5.63% 6.70% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 202.30 215.11 216.17 221.36 237.63 244.33 259.70 -15.27%
EPS 17.26 -37.96 -37.86 -43.62 -40.03 30.41 34.92 -37.35%
DPS 0.00 0.00 0.00 0.00 10.00 25.00 40.00 -
NAPS 4.73 4.00 4.98 4.73 5.00 5.40 5.21 -6.21%
Adjusted Per Share Value based on latest NOSH - 4,463,800
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 202.30 215.11 216.17 221.36 237.38 241.12 260.89 -15.53%
EPS 17.26 -37.96 -37.86 -43.62 -39.99 30.01 35.08 -37.54%
DPS 0.00 0.00 0.00 0.00 10.00 24.99 39.95 -
NAPS 4.73 4.00 4.98 4.73 4.9948 5.329 5.234 -6.49%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 4.30 4.25 4.61 5.38 5.47 5.87 7.35 -
P/RPS 2.13 1.98 2.13 2.43 2.30 2.40 2.83 -17.18%
P/EPS 24.92 -11.20 -12.18 -12.33 -13.66 19.30 21.05 11.85%
EY 4.01 -8.93 -8.21 -8.11 -7.32 5.18 4.75 -10.63%
DY 0.00 0.00 0.00 0.00 1.83 4.26 5.44 -
P/NAPS 0.91 1.06 0.93 1.14 1.09 1.09 1.41 -25.21%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date - 28/11/12 16/08/12 16/05/12 22/02/12 24/11/11 18/08/11 -
Price 0.00 4.08 4.49 3.94 5.80 6.13 7.30 -
P/RPS 0.00 1.90 2.08 1.78 2.44 2.51 2.81 -
P/EPS 0.00 -10.75 -11.86 -9.03 -14.49 20.16 20.91 -
EY 0.00 -9.30 -8.43 -11.07 -6.90 4.96 4.78 -
DY 0.00 0.00 0.00 0.00 1.72 4.08 5.48 -
P/NAPS 0.00 1.02 0.90 0.83 1.16 1.14 1.40 -

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