[MISC] YoY Cumulative Quarter Result on 31-Dec-2000 [#3]

Stock
[MISC] MISC BHD
Announcement Date
21-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#3]
Profit Trend
QoQ- 55.52%
YoY- -9.35%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Cumulative Result
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 5,315,172 4,045,222 4,149,273 4,259,759 5,120,141 -0.03%
PBT 1,598,244 933,145 895,924 1,068,397 1,172,217 -0.32%
Tax -36,423 -22,344 -17,643 -25,157 -21,382 -0.55%
NP 1,561,821 910,801 878,281 1,043,240 1,150,835 -0.31%
-
NP to SH 1,561,821 910,801 878,281 1,043,240 1,150,835 -0.31%
-
Tax Rate 2.28% 2.39% 1.97% 2.35% 1.82% -
Total Cost 3,753,351 3,134,421 3,270,992 3,216,519 3,969,306 0.05%
-
Net Worth 9,631,229 8,884,957 7,850,566 6,927,039 0 -100.00%
Dividend
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - 278,816 - - - -
Div Payout % - 30.61% - - - -
Equity
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 9,631,229 8,884,957 7,850,566 6,927,039 0 -100.00%
NOSH 1,859,310 1,858,777 1,860,764 1,859,607 1,856,185 -0.00%
Ratio Analysis
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 29.38% 22.52% 21.17% 24.49% 22.48% -
ROE 16.22% 10.25% 11.19% 15.06% 0.00% -
Per Share
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 285.87 217.63 222.99 229.07 275.84 -0.03%
EPS 84.00 49.00 47.20 56.10 62.00 -0.31%
DPS 0.00 15.00 0.00 0.00 0.00 -
NAPS 5.18 4.78 4.219 3.725 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 1,862,260
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 119.07 90.62 92.95 95.43 114.70 -0.03%
EPS 34.99 20.40 19.68 23.37 25.78 -0.31%
DPS 0.00 6.25 0.00 0.00 0.00 -
NAPS 2.1576 1.9904 1.7587 1.5518 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 11.30 6.85 7.70 7.10 0.00 -
P/RPS 3.95 3.15 3.45 3.10 0.00 -100.00%
P/EPS 13.45 13.98 16.31 12.66 0.00 -100.00%
EY 7.43 7.15 6.13 7.90 0.00 -100.00%
DY 0.00 2.19 0.00 0.00 0.00 -
P/NAPS 2.18 1.43 1.83 1.91 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 25/02/04 27/02/03 27/02/02 21/02/01 22/03/00 -
Price 12.30 7.60 7.00 7.40 6.55 -
P/RPS 4.30 3.49 3.14 3.23 2.37 -0.61%
P/EPS 14.64 15.51 14.83 13.19 10.56 -0.33%
EY 6.83 6.45 6.74 7.58 9.47 0.34%
DY 0.00 1.97 0.00 0.00 0.00 -
P/NAPS 2.37 1.59 1.66 1.99 0.00 -100.00%

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