[MISC] YoY Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[MISC] MISC BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 2.61%
YoY- -60.28%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 9,107,121 8,964,226 9,740,377 13,956,856 15,712,620 12,554,906 11,112,434 -2.90%
PBT 1,521,577 1,061,228 1,097,592 834,349 1,825,829 2,343,381 2,911,214 -9.16%
Tax -52,294 -896,081 -857,760 -49,604 -74,533 -48,765 -8,957 29.85%
NP 1,469,282 165,146 239,832 784,745 1,751,296 2,294,616 2,902,257 -9.58%
-
NP to SH 1,336,526 65,512 -55,496 647,481 1,630,245 2,207,833 2,865,910 -10.68%
-
Tax Rate 3.44% 84.44% 78.15% 5.95% 4.08% 2.08% 0.31% -
Total Cost 7,637,838 8,799,080 9,500,545 13,172,110 13,961,324 10,260,290 8,210,177 -1.06%
-
Net Worth 23,390,310 17,855,200 23,983,414 19,350,016 20,161,082 18,749,966 18,562,945 3.48%
Dividend
30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - 744,231 743,951 744,046 496,003 -
Div Payout % - - - 114.94% 45.63% 33.70% 17.31% -
Equity
30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 23,390,310 17,855,200 23,983,414 19,350,016 20,161,082 18,749,966 18,562,945 3.48%
NOSH 4,463,800 4,463,800 4,441,372 3,721,157 3,719,756 3,720,231 3,720,029 2.73%
Ratio Analysis
30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 16.13% 1.84% 2.46% 5.62% 11.15% 18.28% 26.12% -
ROE 5.71% 0.37% -0.23% 3.35% 8.09% 11.78% 15.44% -
Per Share
30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 204.02 200.82 219.31 375.07 422.41 337.48 298.72 -5.48%
EPS 30.00 1.47 -1.33 17.40 43.83 59.35 77.04 -13.03%
DPS 0.00 0.00 0.00 20.00 20.00 20.00 13.33 -
NAPS 5.24 4.00 5.40 5.20 5.42 5.04 4.99 0.72%
Adjusted Per Share Value based on latest NOSH - 3,697,847
30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 204.02 200.82 218.21 312.67 352.00 281.26 248.95 -2.90%
EPS 30.00 1.47 -1.24 14.51 36.52 49.46 64.20 -10.65%
DPS 0.00 0.00 0.00 16.67 16.67 16.67 11.11 -
NAPS 5.24 4.00 5.3729 4.3349 4.5166 4.2004 4.1586 3.48%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 30/09/13 28/09/12 30/09/11 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 5.12 4.25 5.87 8.41 8.55 9.75 8.80 -
P/RPS 2.51 2.12 2.68 2.24 2.02 2.89 2.95 -2.36%
P/EPS 17.10 289.58 -469.78 48.33 19.51 16.43 11.42 6.16%
EY 5.85 0.35 -0.21 2.07 5.13 6.09 8.75 -5.78%
DY 0.00 0.00 0.00 2.38 2.34 2.05 1.52 -
P/NAPS 0.98 1.06 1.09 1.62 1.58 1.93 1.76 -8.30%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 07/11/13 28/11/12 24/11/11 24/02/10 24/02/09 21/02/08 28/02/07 -
Price 5.01 4.08 6.13 7.95 8.55 9.50 9.00 -
P/RPS 2.46 2.03 2.80 2.12 2.02 2.82 3.01 -2.94%
P/EPS 16.73 278.00 -490.59 45.69 19.51 16.01 11.68 5.46%
EY 5.98 0.36 -0.20 2.19 5.13 6.25 8.56 -5.17%
DY 0.00 0.00 0.00 2.52 2.34 2.11 1.48 -
P/NAPS 0.96 1.02 1.14 1.53 1.58 1.88 1.80 -8.88%

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