[MISC] YoY Annualized Quarter Result on 31-Mar-2006 [#4]

Stock
[MISC] MISC BHD
Announcement Date
10-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- -1.79%
YoY- -40.75%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 15,783,466 12,947,492 11,198,945 10,747,080 10,650,820 7,606,271 5,432,996 19.43%
PBT 1,556,256 2,599,427 2,930,310 2,900,792 4,738,895 2,326,404 1,310,300 2.90%
Tax -67,566 -71,033 -33,380 -30,190 24,651 -36,833 363 -
NP 1,488,690 2,528,394 2,896,930 2,870,602 4,763,546 2,289,571 1,310,663 2.14%
-
NP to SH 1,366,592 2,420,358 2,852,025 2,822,573 4,763,546 2,289,571 1,310,663 0.69%
-
Tax Rate 4.34% 2.73% 1.14% 1.04% -0.52% 1.58% -0.03% -
Total Cost 14,294,776 10,419,098 8,302,015 7,876,478 5,887,274 5,316,700 4,122,333 23.00%
-
Net Worth 21,276,430 18,674,514 18,896,944 18,450,292 14,209,546 10,378,396 9,239,708 14.89%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 1,301,879 1,302,007 1,115,961 1,115,945 836,949 - 557,728 15.16%
Div Payout % 95.26% 53.79% 39.13% 39.54% 17.57% - 42.55% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 21,276,430 18,674,514 18,896,944 18,450,292 14,209,546 10,378,396 9,239,708 14.89%
NOSH 3,719,655 3,720,022 3,719,870 3,719,817 1,859,888 1,859,927 1,859,096 12.24%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 9.43% 19.53% 25.87% 26.71% 44.72% 30.10% 24.12% -
ROE 6.42% 12.96% 15.09% 15.30% 33.52% 22.06% 14.19% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 424.33 348.05 301.06 288.91 572.66 408.96 292.24 6.40%
EPS 35.91 65.07 76.67 75.88 256.12 123.10 70.50 -10.62%
DPS 35.00 35.00 30.00 30.00 45.00 0.00 30.00 2.60%
NAPS 5.72 5.02 5.08 4.96 7.64 5.58 4.97 2.36%
Adjusted Per Share Value based on latest NOSH - 3,719,139
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 353.59 290.06 250.88 240.76 238.60 170.40 121.71 19.43%
EPS 30.61 54.22 63.89 63.23 106.72 51.29 29.36 0.69%
DPS 29.17 29.17 25.00 25.00 18.75 0.00 12.49 15.17%
NAPS 4.7664 4.1835 4.2334 4.1333 3.1833 2.325 2.0699 14.89%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 8.35 9.20 9.15 9.50 16.00 13.70 7.50 -
P/RPS 1.97 2.64 3.04 3.29 2.79 3.35 2.57 -4.33%
P/EPS 22.73 14.14 11.93 12.52 6.25 11.13 10.64 13.47%
EY 4.40 7.07 8.38 7.99 16.01 8.99 9.40 -11.87%
DY 4.19 3.80 3.28 3.16 2.81 0.00 4.00 0.77%
P/NAPS 1.46 1.83 1.80 1.92 2.09 2.46 1.51 -0.55%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 11/05/09 12/05/08 10/05/07 10/05/06 16/05/05 24/05/04 27/05/03 -
Price 8.50 9.50 9.70 8.55 18.60 11.80 7.65 -
P/RPS 2.00 2.73 3.22 2.96 3.25 2.89 2.62 -4.39%
P/EPS 23.14 14.60 12.65 11.27 7.26 9.59 10.85 13.44%
EY 4.32 6.85 7.90 8.87 13.77 10.43 9.22 -11.85%
DY 4.12 3.68 3.09 3.51 2.42 0.00 3.92 0.83%
P/NAPS 1.49 1.89 1.91 1.72 2.43 2.11 1.54 -0.54%

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