[MISC] YoY Annualized Quarter Result on 30-Jun-2004 [#1]

Stock
[MISC] MISC BHD
Announcement Date
12-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 60.76%
YoY- 104.31%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 11,684,876 10,874,936 10,398,536 9,275,588 5,914,240 5,282,744 1,426,390 41.95%
PBT 2,400,716 2,093,984 3,001,092 3,698,336 1,848,016 1,134,668 426,539 33.35%
Tax -59,448 -1,084 -20,672 -17,568 -46,492 -32,416 -5,873 47.05%
NP 2,341,268 2,092,900 2,980,420 3,680,768 1,801,524 1,102,252 420,666 33.10%
-
NP to SH 2,302,464 2,088,880 2,939,828 3,680,768 1,801,524 1,102,252 420,666 32.73%
-
Tax Rate 2.48% 0.05% 0.69% 0.48% 2.52% 2.86% 1.38% -
Total Cost 9,343,608 8,782,036 7,418,116 5,594,820 4,112,716 4,180,492 1,005,724 44.96%
-
Net Worth 19,460,062 18,634,774 14,880,872 11,302,560 9,696,218 8,803,120 8,484,629 14.83%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 19,460,062 18,634,774 14,880,872 11,302,560 9,696,218 8,803,120 8,484,629 14.83%
NOSH 3,720,853 3,719,515 1,860,109 1,858,973 1,861,078 1,861,912 1,855,375 12.29%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 20.04% 19.25% 28.66% 39.68% 30.46% 20.87% 29.49% -
ROE 11.83% 11.21% 19.76% 32.57% 18.58% 12.52% 4.96% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 314.04 292.38 559.03 498.96 317.79 283.73 76.88 26.41%
EPS 61.88 56.16 79.04 198.00 96.80 59.20 22.60 18.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.23 5.01 8.00 6.08 5.21 4.728 4.573 2.26%
Adjusted Per Share Value based on latest NOSH - 1,858,973
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 261.77 243.63 232.95 207.80 132.49 118.35 31.95 41.96%
EPS 51.58 46.80 65.86 82.46 40.36 24.69 9.42 32.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3595 4.1746 3.3337 2.532 2.1722 1.9721 1.9008 14.83%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 9.80 7.70 17.90 11.80 7.65 7.45 6.95 -
P/RPS 3.12 2.63 3.20 2.36 2.41 2.63 9.04 -16.24%
P/EPS 15.84 13.71 11.33 5.96 7.90 12.58 30.65 -10.41%
EY 6.31 7.29 8.83 16.78 12.65 7.95 3.26 11.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.54 2.24 1.94 1.47 1.58 1.52 3.51%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 16/08/07 14/08/06 22/08/05 12/08/04 26/08/03 21/08/02 22/08/01 -
Price 9.40 8.80 18.20 12.20 8.70 7.65 6.95 -
P/RPS 2.99 3.01 3.26 2.45 2.74 2.70 9.04 -16.83%
P/EPS 15.19 15.67 11.52 6.16 8.99 12.92 30.65 -11.03%
EY 6.58 6.38 8.68 16.23 11.13 7.74 3.26 12.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.76 2.28 2.01 1.67 1.62 1.52 2.85%

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