[MISC] YoY Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[MISC] MISC BHD
Announcement Date
06-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 32.76%
YoY- 5.7%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 CAGR
Revenue 10,037,700 9,597,200 10,908,386 9,296,254 8,972,390 9,050,313 13,775,074 -3.99%
PBT 2,003,500 2,814,000 2,566,857 2,410,348 2,231,510 1,516,721 911,914 10.67%
Tax -12,900 -20,700 -31,750 -90,311 -1,982 -595,262 -89,696 -22.11%
NP 1,990,600 2,793,300 2,535,107 2,320,037 2,229,528 921,459 822,218 12.07%
-
NP to SH 1,981,400 2,581,600 2,467,780 2,204,310 2,085,375 770,245 682,046 14.73%
-
Tax Rate 0.64% 0.74% 1.24% 3.75% 0.09% 39.25% 9.84% -
Total Cost 8,047,100 6,803,900 8,373,279 6,976,217 6,742,862 8,128,854 12,952,856 -5.95%
-
Net Worth 34,817,640 38,076,212 35,397,933 27,764,835 24,729,451 21,113,774 20,766,313 6.88%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 CAGR
Div 1,339,140 1,339,140 1,339,140 446,380 223,190 - 1,350,968 -0.11%
Div Payout % 67.59% 51.87% 54.26% 20.25% 10.70% - 198.08% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 CAGR
Net Worth 34,817,640 38,076,212 35,397,933 27,764,835 24,729,451 21,113,774 20,766,313 6.88%
NOSH 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 3,859,909 1.89%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 CAGR
NP Margin 19.83% 29.11% 23.24% 24.96% 24.85% 10.18% 5.97% -
ROE 5.69% 6.78% 6.97% 7.94% 8.43% 3.65% 3.28% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 CAGR
RPS 224.87 215.00 244.37 208.26 201.00 202.75 356.88 -5.77%
EPS 44.40 57.80 55.30 49.40 46.70 17.30 17.67 12.60%
DPS 30.00 30.00 30.00 10.00 5.00 0.00 35.00 -1.96%
NAPS 7.80 8.53 7.93 6.22 5.54 4.73 5.38 4.90%
Adjusted Per Share Value based on latest NOSH - 4,463,800
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 CAGR
RPS 224.87 215.00 244.37 208.26 201.00 202.75 308.60 -3.99%
EPS 44.40 57.80 55.30 49.40 46.70 17.30 15.28 14.73%
DPS 30.00 30.00 30.00 10.00 5.00 0.00 30.26 -0.11%
NAPS 7.80 8.53 7.93 6.22 5.54 4.73 4.6522 6.88%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 -
Price 7.42 7.35 9.37 7.22 5.70 4.30 8.10 -
P/RPS 3.30 3.42 3.83 3.47 2.84 2.12 2.27 4.94%
P/EPS 16.72 12.71 16.95 14.62 12.20 24.92 45.84 -12.18%
EY 5.98 7.87 5.90 6.84 8.20 4.01 2.18 13.88%
DY 4.04 4.08 3.20 1.39 0.88 0.00 4.32 -0.85%
P/NAPS 0.95 0.86 1.18 1.16 1.03 0.91 1.51 -5.79%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/03/10 CAGR
Date 13/02/18 10/02/17 05/02/16 06/02/15 13/02/14 - 06/05/10 -
Price 7.08 7.60 8.48 7.74 6.50 0.00 8.82 -
P/RPS 3.15 3.53 3.47 3.72 3.23 0.00 2.47 3.18%
P/EPS 15.95 13.14 15.34 15.67 13.91 0.00 49.92 -13.67%
EY 6.27 7.61 6.52 6.38 7.19 0.00 2.00 15.86%
DY 4.24 3.95 3.54 1.29 0.77 0.00 3.97 0.85%
P/NAPS 0.91 0.89 1.07 1.24 1.17 0.00 1.64 -7.31%

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