[MISC] YoY Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[MISC] MISC BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -16.23%
YoY- -26.16%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 8,964,226 9,740,377 13,956,856 15,712,620 12,554,906 11,112,434 10,535,929 -2.36%
PBT 1,061,228 1,097,592 834,349 1,825,829 2,343,381 2,911,214 2,923,890 -13.93%
Tax -896,081 -857,760 -49,604 -74,533 -48,765 -8,957 -12,329 88.63%
NP 165,146 239,832 784,745 1,751,296 2,294,616 2,902,257 2,911,561 -34.61%
-
NP to SH 65,512 -55,496 647,481 1,630,245 2,207,833 2,865,910 2,873,926 -42.87%
-
Tax Rate 84.44% 78.15% 5.95% 4.08% 2.08% 0.31% 0.42% -
Total Cost 8,799,080 9,500,545 13,172,110 13,961,324 10,260,290 8,210,177 7,624,368 2.14%
-
Net Worth 17,855,200 23,983,414 19,350,016 20,161,082 18,749,966 18,562,945 14,880,058 2.73%
Dividend
30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - 744,231 743,951 744,046 496,003 496,001 -
Div Payout % - - 114.94% 45.63% 33.70% 17.31% 17.26% -
Equity
30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 17,855,200 23,983,414 19,350,016 20,161,082 18,749,966 18,562,945 14,880,058 2.73%
NOSH 4,463,800 4,441,372 3,721,157 3,719,756 3,720,231 3,720,029 3,720,014 2.73%
Ratio Analysis
30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 1.84% 2.46% 5.62% 11.15% 18.28% 26.12% 27.63% -
ROE 0.37% -0.23% 3.35% 8.09% 11.78% 15.44% 19.31% -
Per Share
30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 200.82 219.31 375.07 422.41 337.48 298.72 283.22 -4.96%
EPS 1.47 -1.33 17.40 43.83 59.35 77.04 77.25 -44.38%
DPS 0.00 0.00 20.00 20.00 20.00 13.33 13.33 -
NAPS 4.00 5.40 5.20 5.42 5.04 4.99 4.00 0.00%
Adjusted Per Share Value based on latest NOSH - 3,720,253
30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 200.82 218.21 312.67 352.00 281.26 248.95 236.03 -2.36%
EPS 1.47 -1.24 14.51 36.52 49.46 64.20 64.38 -42.85%
DPS 0.00 0.00 16.67 16.67 16.67 11.11 11.11 -
NAPS 4.00 5.3729 4.3349 4.5166 4.2004 4.1586 3.3335 2.73%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/09/12 30/09/11 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 4.25 5.87 8.41 8.55 9.75 8.80 9.95 -
P/RPS 2.12 2.68 2.24 2.02 2.89 2.95 3.51 -7.19%
P/EPS 289.58 -469.78 48.33 19.51 16.43 11.42 12.88 58.55%
EY 0.35 -0.21 2.07 5.13 6.09 8.75 7.76 -36.79%
DY 0.00 0.00 2.38 2.34 2.05 1.52 1.34 -
P/NAPS 1.06 1.09 1.62 1.58 1.93 1.76 2.49 -11.87%
Price Multiplier on Announcement Date
30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/11/12 24/11/11 24/02/10 24/02/09 21/02/08 28/02/07 27/02/06 -
Price 4.08 6.13 7.95 8.55 9.50 9.00 9.65 -
P/RPS 2.03 2.80 2.12 2.02 2.82 3.01 3.41 -7.39%
P/EPS 278.00 -490.59 45.69 19.51 16.01 11.68 12.49 58.31%
EY 0.36 -0.20 2.19 5.13 6.25 8.56 8.01 -36.83%
DY 0.00 0.00 2.52 2.34 2.11 1.48 1.38 -
P/NAPS 1.02 1.14 1.53 1.58 1.88 1.80 2.41 -11.95%

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