[MISC] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[MISC] MISC BHD
Announcement Date
02-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -5.73%
YoY- 328.65%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 13,241,200 13,324,533 12,925,333 10,115,333 9,012,800 8,782,933 8,522,400 7.61%
PBT 2,294,400 1,908,533 1,632,000 1,790,000 -904,266 1,664,800 1,318,400 9.66%
Tax -68,000 -133,066 -53,466 -42,000 -64,133 -79,733 -41,866 8.41%
NP 2,226,400 1,775,466 1,578,533 1,748,000 -968,400 1,585,066 1,276,533 9.70%
-
NP to SH 2,186,266 1,994,933 1,570,533 1,826,133 -798,666 1,568,533 1,297,066 9.08%
-
Tax Rate 2.96% 6.97% 3.28% 2.35% - 4.79% 3.18% -
Total Cost 11,014,800 11,549,066 11,346,800 8,367,333 9,981,200 7,197,866 7,245,866 7.22%
-
Net Worth 35,353,296 40,084,921 38,968,971 34,014,155 32,987,481 35,487,209 35,397,933 -0.02%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 1,428,416 1,428,416 1,249,864 1,249,864 1,249,864 1,249,864 1,249,864 2.24%
Div Payout % 65.34% 71.60% 79.58% 68.44% 0.00% 79.68% 96.36% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 35,353,296 40,084,921 38,968,971 34,014,155 32,987,481 35,487,209 35,397,933 -0.02%
NOSH 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 16.81% 13.32% 12.21% 17.28% -10.74% 18.05% 14.98% -
ROE 6.18% 4.98% 4.03% 5.37% -2.42% 4.42% 3.66% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 296.64 298.50 289.56 226.61 201.91 196.76 190.92 7.61%
EPS 48.93 44.67 35.20 40.93 -17.87 35.20 29.07 9.05%
DPS 32.00 32.00 28.00 28.00 28.00 28.00 28.00 2.24%
NAPS 7.92 8.98 8.73 7.62 7.39 7.95 7.93 -0.02%
Adjusted Per Share Value based on latest NOSH - 4,463,800
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 296.64 298.50 289.56 226.61 201.91 196.76 190.92 7.61%
EPS 48.93 44.67 35.20 40.93 -17.87 35.20 29.07 9.05%
DPS 32.00 32.00 28.00 28.00 28.00 28.00 28.00 2.24%
NAPS 7.92 8.98 8.73 7.62 7.39 7.95 7.93 -0.02%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 7.80 7.08 6.76 6.91 7.50 7.80 6.06 -
P/RPS 2.63 2.37 2.33 3.05 3.71 3.96 3.17 -3.06%
P/EPS 15.93 15.84 19.21 16.89 -41.92 22.20 20.86 -4.39%
EY 6.28 6.31 5.20 5.92 -2.39 4.50 4.79 4.61%
DY 4.10 4.52 4.14 4.05 3.73 3.59 4.62 -1.96%
P/NAPS 0.98 0.79 0.77 0.91 1.01 0.98 0.76 4.32%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 14/11/24 22/11/23 17/11/22 02/12/21 17/11/20 13/11/19 19/11/18 -
Price 7.95 7.22 7.20 6.52 7.41 8.30 6.60 -
P/RPS 2.68 2.42 2.49 2.88 3.67 4.22 3.46 -4.16%
P/EPS 16.23 16.16 20.46 15.94 -41.41 23.62 22.71 -5.44%
EY 6.16 6.19 4.89 6.27 -2.41 4.23 4.40 5.76%
DY 4.03 4.43 3.89 4.29 3.78 3.37 4.24 -0.84%
P/NAPS 1.00 0.80 0.82 0.86 1.00 1.04 0.83 3.15%

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