[MISC] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[MISC] MISC BHD
Announcement Date
30-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -11.75%
YoY- -0.02%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 8,083,200 11,939,600 9,577,600 9,961,072 9,162,168 9,518,156 8,836,412 -1.47%
PBT 1,276,800 2,786,400 3,122,800 2,047,408 2,111,480 1,396,600 557,592 14.79%
Tax -40,800 -10,800 58,800 1,180 -64,076 -49,820 -2,293,976 -48.89%
NP 1,236,000 2,775,600 3,181,600 2,048,588 2,047,404 1,346,780 -1,736,384 -
-
NP to SH 1,242,400 2,704,800 2,284,000 1,945,240 1,945,584 1,201,700 -1,879,308 -
-
Tax Rate 3.20% 0.39% -1.88% -0.06% 3.03% 3.57% 411.41% -
Total Cost 6,847,200 9,164,000 6,396,000 7,912,484 7,114,764 8,171,376 10,572,796 -6.98%
-
Net Worth 33,076,757 37,362,005 32,585,740 29,461,079 24,952,642 21,604,792 21,113,774 7.76%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 1,249,864 1,249,864 - - - - - -
Div Payout % 100.60% 46.21% - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 33,076,757 37,362,005 32,585,740 29,461,079 24,952,642 21,604,792 21,113,774 7.76%
NOSH 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 15.29% 23.25% 33.22% 20.57% 22.35% 14.15% -19.65% -
ROE 3.76% 7.24% 7.01% 6.60% 7.80% 5.56% -8.90% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 181.08 267.48 214.56 223.15 205.25 213.23 197.96 -1.47%
EPS 28.00 60.40 51.20 43.60 43.60 26.80 -42.40 -
DPS 28.00 28.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.41 8.37 7.30 6.60 5.59 4.84 4.73 7.76%
Adjusted Per Share Value based on latest NOSH - 4,463,800
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 181.08 267.48 214.56 223.15 205.25 213.23 197.96 -1.47%
EPS 28.00 60.40 51.20 43.60 43.60 26.80 -42.40 -
DPS 28.00 28.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.41 8.37 7.30 6.60 5.59 4.84 4.73 7.76%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 7.05 7.32 8.90 8.49 6.90 5.37 5.38 -
P/RPS 3.89 2.74 4.15 3.80 3.36 2.52 2.72 6.14%
P/EPS 25.33 12.08 17.39 19.48 15.83 19.95 -12.78 -
EY 3.95 8.28 5.75 5.13 6.32 5.01 -7.83 -
DY 3.97 3.83 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.87 1.22 1.29 1.23 1.11 1.14 -2.99%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 14/05/18 04/05/17 06/05/16 30/04/15 09/05/14 23/05/13 16/05/12 -
Price 7.14 7.42 8.34 9.15 6.41 4.39 3.94 -
P/RPS 3.94 2.77 3.89 4.10 3.12 2.06 1.99 12.05%
P/EPS 25.65 12.25 16.30 21.00 14.71 16.31 -9.36 -
EY 3.90 8.17 6.14 4.76 6.80 6.13 -10.69 -
DY 3.92 3.77 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.89 1.14 1.39 1.15 0.91 0.83 2.45%

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