[MISC] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[MISC] MISC BHD
Announcement Date
13-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 56.03%
YoY- 170.74%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 31/03/09 CAGR
Revenue 9,597,200 10,908,386 9,296,254 8,972,390 9,050,313 13,775,074 15,783,466 -6.21%
PBT 2,814,000 2,566,857 2,410,348 2,231,510 1,516,721 911,914 1,556,256 7.93%
Tax -20,700 -31,750 -90,311 -1,982 -595,262 -89,696 -67,566 -14.14%
NP 2,793,300 2,535,107 2,320,037 2,229,528 921,459 822,218 1,488,690 8.44%
-
NP to SH 2,581,600 2,467,780 2,204,310 2,085,375 770,245 682,046 1,366,592 8.54%
-
Tax Rate 0.74% 1.24% 3.75% 0.09% 39.25% 9.84% 4.34% -
Total Cost 6,803,900 8,373,279 6,976,217 6,742,862 8,128,854 12,952,856 14,294,776 -9.12%
-
Net Worth 38,076,212 35,397,933 27,764,835 24,729,451 21,113,774 20,766,313 21,276,430 7.78%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 31/03/09 CAGR
Div 1,339,140 1,339,140 446,380 223,190 - 1,350,968 1,301,879 0.36%
Div Payout % 51.87% 54.26% 20.25% 10.70% - 198.08% 95.26% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 31/03/09 CAGR
Net Worth 38,076,212 35,397,933 27,764,835 24,729,451 21,113,774 20,766,313 21,276,430 7.78%
NOSH 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 3,859,909 3,719,655 2.37%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 31/03/09 CAGR
NP Margin 29.11% 23.24% 24.96% 24.85% 10.18% 5.97% 9.43% -
ROE 6.78% 6.97% 7.94% 8.43% 3.65% 3.28% 6.42% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 31/03/09 CAGR
RPS 215.00 244.37 208.26 201.00 202.75 356.88 424.33 -8.38%
EPS 57.80 55.30 49.40 46.70 17.30 17.67 35.91 6.32%
DPS 30.00 30.00 10.00 5.00 0.00 35.00 35.00 -1.96%
NAPS 8.53 7.93 6.22 5.54 4.73 5.38 5.72 5.28%
Adjusted Per Share Value based on latest NOSH - 4,463,800
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 31/03/09 CAGR
RPS 215.00 244.37 208.26 201.00 202.75 308.60 353.59 -6.21%
EPS 57.80 55.30 49.40 46.70 17.30 15.28 30.61 8.53%
DPS 30.00 30.00 10.00 5.00 0.00 30.26 29.17 0.36%
NAPS 8.53 7.93 6.22 5.54 4.73 4.6522 4.7664 7.78%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 31/03/09 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 31/03/09 -
Price 7.35 9.37 7.22 5.70 4.30 8.10 8.35 -
P/RPS 3.42 3.83 3.47 2.84 2.12 2.27 1.97 7.36%
P/EPS 12.71 16.95 14.62 12.20 24.92 45.84 22.73 -7.21%
EY 7.87 5.90 6.84 8.20 4.01 2.18 4.40 7.78%
DY 4.08 3.20 1.39 0.88 0.00 4.32 4.19 -0.34%
P/NAPS 0.86 1.18 1.16 1.03 0.91 1.51 1.46 -6.59%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 31/03/09 CAGR
Date 10/02/17 05/02/16 06/02/15 13/02/14 - 06/05/10 11/05/09 -
Price 7.60 8.48 7.74 6.50 0.00 8.82 8.50 -
P/RPS 3.53 3.47 3.72 3.23 0.00 2.47 2.00 7.59%
P/EPS 13.14 15.34 15.67 13.91 0.00 49.92 23.14 -7.03%
EY 7.61 6.52 6.38 7.19 0.00 2.00 4.32 7.57%
DY 3.95 3.54 1.29 0.77 0.00 3.97 4.12 -0.54%
P/NAPS 0.89 1.07 1.24 1.17 0.00 1.64 1.49 -6.42%

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