[MISC] YoY Annualized Quarter Result on 30-Sep-2006 [#2]

Stock

[MISC] MISC BHD

Announcement Date

23-Nov-2006

Admission Sponsor

Sponsor

Financial Year

31-Mar-2007

Quarter

30-Sep-2006 [#2]

Profit Trend

QoQ- 15.37%

YoY- -10.89%

Quarter Report

BMSBQuarterlyReport0906.xls

Latest QR

Upcoming QR

MISC's Result

MISC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Annualized Quarter Result
Revenue	14,841,074	16,210,458	12,192,426	11,013,406	10,266,370	9,750,662	6,618,228	14.39%
YoY %	-8.45%	32.96%	10.71%	7.28%	5.29%	47.33%	-	-
Horiz. %	224.25%	244.94%	184.22%	166.41%	155.12%	147.33%	100.00%	-
PBT	868,272	2,114,452	2,530,794	2,440,302	2,757,400	3,048,334	1,928,588	-12.44%
YoY %	-58.94%	-16.45%	3.71%	-11.50%	-9.54%	58.06%	-	-
Horiz. %	45.02%	109.64%	131.23%	126.53%	142.98%	158.06%	100.00%	-
Tax	-67,918	-47,704	-50,206	-5,094	-8,204	35,032	-45,710	6.81%
YoY %	-42.37%	4.98%	-885.59%	37.91%	-123.42%	176.64%	-	-
Horiz. %	148.58%	104.36%	109.84%	11.14%	17.95%	-76.64%	100.00%	-
NP	800,354	2,066,748	2,480,588	2,435,208	2,749,196	3,083,366	1,882,878	-13.27%
YoY %	-61.27%	-16.68%	1.86%	-11.42%	-10.84%	63.76%	-	-
Horiz. %	42.51%	109.77%	131.74%	129.33%	146.01%	163.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	631,022	1,946,110	2,429,756	2,409,908	2,704,556	3,083,366	1,882,878	-16.64%
YoY %	-67.58%	-19.91%	0.82%	-10.89%	-12.29%	63.76%	-	-
Horiz. %	33.51%	103.36%	129.04%	127.99%	143.64%	163.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.82%	2.26%	1.98%	0.21%	0.30%	-1.15%	2.37%	-
YoY %	246.02%	14.14%	842.86%	-30.00%	126.09%	-148.52%	-	-
Horiz. %	329.96%	95.36%	83.54%	8.86%	12.66%	-48.52%	100.00%	-
Total Cost	14,040,720	14,143,710	9,711,838	8,578,198	7,517,174	6,667,296	4,735,350	19.83%
YoY %	-0.73%	45.63%	13.22%	14.11%	12.75%	40.80%	-	-
Horiz. %	296.51%	298.68%	205.09%	181.15%	158.75%	140.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	20,017,090	20,346,371	19,268,425	18,451,904	14,893,931	11,474,287	9,265,546	13.68%
YoY %	-1.62%	5.59%	4.43%	23.89%	29.80%	23.84%	-	-
Horiz. %	216.04%	219.59%	207.96%	199.15%	160.75%	123.84%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	1,116,194	1,115,888	1,115,932	744,028	372,348	743,875	-	-
YoY %	0.03%	-0.00%	49.99%	99.82%	-49.94%	0.00%	-	-
Horiz. %	150.05%	150.01%	150.02%	100.02%	50.06%	100.00%	-	-
Div Payout %	176.89%	57.34%	45.93%	30.87%	13.77%	24.13%	-	-
YoY %	208.49%	24.84%	48.79%	124.18%	-42.93%	0.00%	-	-
Horiz. %	733.07%	237.63%	190.34%	127.93%	57.07%	100.00%	-	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	20,017,090	20,346,371	19,268,425	18,451,904	14,893,931	11,474,287	9,265,546	13.68%
YoY %	-1.62%	5.59%	4.43%	23.89%	29.80%	23.84%	-	-
Horiz. %	216.04%	219.59%	207.96%	199.15%	160.75%	123.84%	100.00%	-
NOSH	3,720,648	3,719,629	3,719,773	3,720,142	1,861,741	1,859,689	1,860,551	12.23%
YoY %	0.03%	-0.00%	-0.01%	99.82%	0.11%	-0.05%	-	-
Horiz. %	199.98%	199.92%	199.93%	199.95%	100.06%	99.95%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	5.39%	12.75%	20.35%	22.11%	26.78%	31.62%	28.45%	-
YoY %	-57.73%	-37.35%	-7.96%	-17.44%	-15.31%	11.14%	-	-
Horiz. %	18.95%	44.82%	71.53%	77.72%	94.13%	111.14%	100.00%	-
ROE	3.15%	9.56%	12.61%	13.06%	18.16%	26.87%	20.32%	-
YoY %	-67.05%	-24.19%	-3.45%	-28.08%	-32.42%	32.23%	-	-
Horiz. %	15.50%	47.05%	62.06%	64.27%	89.37%	132.23%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	398.88	435.81	327.77	296.05	551.44	524.32	355.71	1.92%
YoY %	-8.47%	32.96%	10.71%	-46.31%	5.17%	47.40%	-	-
Horiz. %	112.14%	122.52%	92.15%	83.23%	155.03%	147.40%	100.00%	-
EPS	16.96	52.32	65.32	64.78	72.70	165.80	101.20	-25.72%
YoY %	-67.58%	-19.90%	0.83%	-10.89%	-56.15%	63.83%	-	-
Horiz. %	16.76%	51.70%	64.55%	64.01%	71.84%	163.83%	100.00%	-
DPS	30.00	30.00	30.00	20.00	20.00	40.00	0.00	-
YoY %	0.00%	0.00%	50.00%	0.00%	-50.00%	0.00%	-	-
Horiz. %	75.00%	75.00%	75.00%	50.00%	50.00%	100.00%	-	-
NAPS	5.38	5.47	5.18	4.96	8.00	6.17	4.98	1.29%
YoY %	-1.65%	5.60%	4.44%	-38.00%	29.66%	23.90%	-	-
Horiz. %	108.03%	109.84%	104.02%	99.60%	160.64%	123.90%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 3,720,621
RPS	332.48	363.15	273.14	246.73	229.99	218.44	148.26	14.39%
YoY %	-8.45%	32.95%	10.70%	7.28%	5.29%	47.34%	-	-
Horiz. %	224.25%	244.94%	184.23%	166.42%	155.13%	147.34%	100.00%	-
EPS	14.14	43.60	54.43	53.99	60.59	69.07	42.18	-16.63%
YoY %	-67.57%	-19.90%	0.81%	-10.89%	-12.28%	63.75%	-	-
Horiz. %	33.52%	103.37%	129.04%	128.00%	143.65%	163.75%	100.00%	-
DPS	25.01	25.00	25.00	16.67	8.34	16.66	0.00	-
YoY %	0.04%	0.00%	49.97%	99.88%	-49.94%	0.00%	-	-
Horiz. %	150.12%	150.06%	150.06%	100.06%	50.06%	100.00%	-	-
NAPS	4.4843	4.5581	4.3166	4.1337	3.3366	2.5705	2.0757	13.68%
YoY %	-1.62%	5.59%	4.42%	23.89%	29.80%	23.84%	-	-
Horiz. %	216.04%	219.59%	207.96%	199.15%	160.75%	123.84%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	8.90	8.65	10.00	8.60	18.50	12.70	9.50	-
P/RPS	2.23	1.98	3.05	2.90	3.35	2.42	2.67	-2.95%
YoY %	12.63%	-35.08%	5.17%	-13.43%	38.43%	-9.36%	-	-
Horiz. %	83.52%	74.16%	114.23%	108.61%	125.47%	90.64%	100.00%	-
P/EPS	52.48	16.53	15.31	13.28	12.73	7.66	9.39	33.18%
YoY %	217.48%	7.97%	15.29%	4.32%	66.19%	-18.42%	-	-
Horiz. %	558.89%	176.04%	163.05%	141.43%	135.57%	81.58%	100.00%	-
EY	1.91	6.05	6.53	7.53	7.85	13.06	10.65	-24.88%
YoY %	-68.43%	-7.35%	-13.28%	-4.08%	-39.89%	22.63%	-	-
Horiz. %	17.93%	56.81%	61.31%	70.70%	73.71%	122.63%	100.00%	-
DY	3.37	3.47	3.00	2.33	1.08	3.15	0.00	-
YoY %	-2.88%	15.67%	28.76%	115.74%	-65.71%	0.00%	-	-
Horiz. %	106.98%	110.16%	95.24%	73.97%	34.29%	100.00%	-	-
P/NAPS	1.65	1.58	1.93	1.73	2.31	2.06	1.91	-2.40%
YoY %	4.43%	-18.13%	11.56%	-25.11%	12.14%	7.85%	-	-
Horiz. %	86.39%	82.72%	101.05%	90.58%	120.94%	107.85%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	23/11/09	20/11/08	22/11/07	23/11/06	22/11/05	10/11/04	12/11/03	-
Price	8.80	8.35	9.70	9.10	9.70	14.60	10.90	-
P/RPS	2.21	1.92	2.96	3.07	1.76	2.78	3.06	-5.27%
YoY %	15.10%	-35.14%	-3.58%	74.43%	-36.69%	-9.15%	-	-
Horiz. %	72.22%	62.75%	96.73%	100.33%	57.52%	90.85%	100.00%	-
P/EPS	51.89	15.96	14.85	14.05	6.68	8.81	10.77	29.92%
YoY %	225.13%	7.47%	5.69%	110.33%	-24.18%	-18.20%	-	-
Horiz. %	481.80%	148.19%	137.88%	130.45%	62.02%	81.80%	100.00%	-
EY	1.93	6.27	6.73	7.12	14.98	11.36	9.28	-23.00%
YoY %	-69.22%	-6.84%	-5.48%	-52.47%	31.87%	22.41%	-	-
Horiz. %	20.80%	67.56%	72.52%	76.72%	161.42%	122.41%	100.00%	-
DY	3.41	3.59	3.09	2.20	2.06	2.74	0.00	-
YoY %	-5.01%	16.18%	40.45%	6.80%	-24.82%	0.00%	-	-
Horiz. %	124.45%	131.02%	112.77%	80.29%	75.18%	100.00%	-	-
P/NAPS	1.64	1.53	1.87	1.83	1.21	2.37	2.19	-4.70%
YoY %	7.19%	-18.18%	2.19%	51.24%	-48.95%	8.22%	-	-
Horiz. %	74.89%	69.86%	85.39%	83.56%	55.25%	108.22%	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