[MISC] YoY Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[MISC] MISC BHD
Announcement Date
12-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 4.52%
YoY- 64.48%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 11,013,406 10,266,370 9,750,662 6,618,228 5,381,062 2,810,195 5,675,608 11.67%
PBT 2,440,302 2,757,400 3,048,334 1,928,588 1,178,712 652,804 1,376,162 10.01%
Tax -5,094 -8,204 35,032 -45,710 -33,994 -12,766 -34,586 -27.31%
NP 2,435,208 2,749,196 3,083,366 1,882,878 1,144,718 640,038 1,341,576 10.44%
-
NP to SH 2,409,908 2,704,556 3,083,366 1,882,878 1,144,718 640,038 1,341,576 10.24%
-
Tax Rate 0.21% 0.30% -1.15% 2.37% 2.88% 1.96% 2.51% -
Total Cost 8,578,198 7,517,174 6,667,296 4,735,350 4,236,344 2,170,157 4,334,032 12.04%
-
Net Worth 18,451,904 14,893,931 11,474,287 9,265,546 8,808,381 7,548,355 6,484,903 19.02%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 744,028 372,348 743,875 - 557,492 2,790 - -
Div Payout % 30.87% 13.77% 24.13% - 48.70% 0.44% - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 18,451,904 14,893,931 11,474,287 9,265,546 8,808,381 7,548,355 6,484,903 19.02%
NOSH 3,720,142 1,861,741 1,859,689 1,860,551 1,858,308 1,860,575 1,858,138 12.25%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 22.11% 26.78% 31.62% 28.45% 21.27% 22.78% 23.64% -
ROE 13.06% 18.16% 26.87% 20.32% 13.00% 8.48% 20.69% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 296.05 551.44 524.32 355.71 289.57 151.04 305.45 -0.51%
EPS 64.78 72.70 165.80 101.20 61.60 34.40 72.20 -1.79%
DPS 20.00 20.00 40.00 0.00 30.00 0.15 0.00 -
NAPS 4.96 8.00 6.17 4.98 4.74 4.057 3.49 6.03%
Adjusted Per Share Value based on latest NOSH - 1,860,068
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 246.73 229.99 218.44 148.26 120.55 62.96 127.15 11.67%
EPS 53.99 60.59 69.07 42.18 25.64 14.34 30.05 10.25%
DPS 16.67 8.34 16.66 0.00 12.49 0.06 0.00 -
NAPS 4.1337 3.3366 2.5705 2.0757 1.9733 1.691 1.4528 19.02%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 8.60 18.50 12.70 9.50 7.30 6.70 6.90 -
P/RPS 2.90 3.35 2.42 2.67 2.52 4.44 2.26 4.24%
P/EPS 13.28 12.73 7.66 9.39 11.85 19.48 9.56 5.62%
EY 7.53 7.85 13.06 10.65 8.44 5.13 10.46 -5.32%
DY 2.33 1.08 3.15 0.00 4.11 0.02 0.00 -
P/NAPS 1.73 2.31 2.06 1.91 1.54 1.65 1.98 -2.22%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 23/11/06 22/11/05 10/11/04 12/11/03 21/11/02 28/11/01 08/11/00 -
Price 9.10 9.70 14.60 10.90 7.10 6.85 7.50 -
P/RPS 3.07 1.76 2.78 3.06 2.45 4.54 2.46 3.75%
P/EPS 14.05 6.68 8.81 10.77 11.53 19.91 10.39 5.15%
EY 7.12 14.98 11.36 9.28 8.68 5.02 9.63 -4.90%
DY 2.20 2.06 2.74 0.00 4.23 0.02 0.00 -
P/NAPS 1.83 1.21 2.37 2.19 1.50 1.69 2.15 -2.64%

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