[MISC] YoY Cumulative Quarter Result on 30-Sep-2007 [#2]

Stock
[MISC] MISC BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 111.06%
YoY- 0.82%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 5,102,754 7,420,537 8,105,229 6,096,213 5,506,703 5,133,185 4,875,331 0.67%
PBT 393,778 434,136 1,057,226 1,265,397 1,220,151 1,378,700 1,524,167 -18.16%
Tax -413,919 -33,959 -23,852 -25,103 -2,547 -4,102 17,516 -
NP -20,141 400,177 1,033,374 1,240,294 1,217,604 1,374,598 1,541,683 -
-
NP to SH -184,750 315,511 973,055 1,214,878 1,204,954 1,352,278 1,541,683 -
-
Tax Rate 105.11% 7.82% 2.26% 1.98% 0.21% 0.30% -1.15% -
Total Cost 5,122,895 7,020,360 7,071,855 4,855,919 4,289,099 3,758,587 3,333,648 6.57%
-
Net Worth 23,363,376 20,017,090 20,346,371 19,268,425 18,451,904 14,893,931 11,474,287 11.10%
Dividend
30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - 558,097 557,944 557,966 372,014 186,174 371,937 -
Div Payout % - 176.89% 57.34% 45.93% 30.87% 13.77% 24.13% -
Equity
30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 23,363,376 20,017,090 20,346,371 19,268,425 18,451,904 14,893,931 11,474,287 11.10%
NOSH 4,484,333 3,720,648 3,719,629 3,719,773 3,720,142 1,861,741 1,859,689 13.92%
Ratio Analysis
30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -0.39% 5.39% 12.75% 20.35% 22.11% 26.78% 31.62% -
ROE -0.79% 1.58% 4.78% 6.31% 6.53% 9.08% 13.44% -
Per Share
30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 113.79 199.44 217.90 163.89 148.02 275.72 262.16 -11.62%
EPS -4.10 8.48 26.16 32.66 32.39 36.35 82.90 -
DPS 0.00 15.00 15.00 15.00 10.00 10.00 20.00 -
NAPS 5.21 5.38 5.47 5.18 4.96 8.00 6.17 -2.47%
Adjusted Per Share Value based on latest NOSH - 3,718,801
30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 114.31 166.24 181.58 136.57 123.36 115.00 109.22 0.67%
EPS -4.14 7.07 21.80 27.22 26.99 30.29 34.54 -
DPS 0.00 12.50 12.50 12.50 8.33 4.17 8.33 -
NAPS 5.234 4.4843 4.5581 4.3166 4.1337 3.3366 2.5705 11.10%
Price Multiplier on Financial Quarter End Date
30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/06/11 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 7.35 8.90 8.65 10.00 8.60 18.50 12.70 -
P/RPS 6.46 4.46 3.97 6.10 5.81 6.71 4.84 4.36%
P/EPS -178.40 104.95 33.07 30.62 26.55 25.47 15.32 -
EY -0.56 0.95 3.02 3.27 3.77 3.93 6.53 -
DY 0.00 1.69 1.73 1.50 1.16 0.54 1.57 -
P/NAPS 1.41 1.65 1.58 1.93 1.73 2.31 2.06 -5.46%
Price Multiplier on Announcement Date
30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 18/08/11 23/11/09 20/11/08 22/11/07 23/11/06 22/11/05 10/11/04 -
Price 7.30 8.80 8.35 9.70 9.10 9.70 14.60 -
P/RPS 6.42 4.41 3.83 5.92 6.15 3.52 5.57 2.12%
P/EPS -177.19 103.77 31.92 29.70 28.10 13.35 17.61 -
EY -0.56 0.96 3.13 3.37 3.56 7.49 5.68 -
DY 0.00 1.70 1.80 1.55 1.10 1.03 1.37 -
P/NAPS 1.40 1.64 1.53 1.87 1.83 1.21 2.37 -7.50%

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