[MISC] YoY Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[MISC] MISC BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 53.91%
YoY- -60.28%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 6,830,341 6,723,170 7,305,283 10,467,642 11,784,465 9,416,180 8,334,326 -2.90%
PBT 1,141,183 795,921 823,194 625,762 1,369,372 1,757,536 2,183,411 -9.16%
Tax -39,221 -672,061 -643,320 -37,203 -55,900 -36,574 -6,718 29.85%
NP 1,101,962 123,860 179,874 588,559 1,313,472 1,720,962 2,176,693 -9.58%
-
NP to SH 1,002,395 49,134 -41,622 485,611 1,222,684 1,655,875 2,149,433 -10.68%
-
Tax Rate 3.44% 84.44% 78.15% 5.95% 4.08% 2.08% 0.31% -
Total Cost 5,728,379 6,599,310 7,125,409 9,879,083 10,470,993 7,695,218 6,157,633 -1.06%
-
Net Worth 23,390,310 17,855,200 23,983,413 19,350,015 20,161,081 18,749,966 18,562,946 3.48%
Dividend
30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - 558,173 557,963 558,034 372,002 -
Div Payout % - - - 114.94% 45.63% 33.70% 17.31% -
Equity
30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 23,390,310 17,855,200 23,983,413 19,350,015 20,161,081 18,749,966 18,562,946 3.48%
NOSH 4,463,800 4,463,800 4,441,372 3,721,157 3,719,756 3,720,231 3,720,029 2.73%
Ratio Analysis
30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 16.13% 1.84% 2.46% 5.62% 11.15% 18.28% 26.12% -
ROE 4.29% 0.28% -0.17% 2.51% 6.06% 8.83% 11.58% -
Per Share
30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 153.02 150.62 164.48 281.30 316.81 253.11 224.04 -5.48%
EPS 22.50 1.10 -1.00 13.05 32.87 44.51 57.78 -13.03%
DPS 0.00 0.00 0.00 15.00 15.00 15.00 10.00 -
NAPS 5.24 4.00 5.40 5.20 5.42 5.04 4.99 0.72%
Adjusted Per Share Value based on latest NOSH - 3,697,847
30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 153.02 150.62 163.66 234.50 264.00 210.95 186.71 -2.90%
EPS 22.50 1.10 -0.93 10.88 27.39 37.10 48.15 -10.65%
DPS 0.00 0.00 0.00 12.50 12.50 12.50 8.33 -
NAPS 5.24 4.00 5.3729 4.3349 4.5166 4.2004 4.1586 3.48%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 30/09/13 28/09/12 30/09/11 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 5.12 4.25 5.87 8.41 8.55 9.75 8.80 -
P/RPS 3.35 2.82 3.57 2.99 2.70 3.85 3.93 -2.33%
P/EPS 22.80 386.11 -626.37 64.44 26.01 21.91 15.23 6.15%
EY 4.39 0.26 -0.16 1.55 3.84 4.57 6.57 -5.79%
DY 0.00 0.00 0.00 1.78 1.75 1.54 1.14 -
P/NAPS 0.98 1.06 1.09 1.62 1.58 1.93 1.76 -8.30%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 07/11/13 28/11/12 24/11/11 24/02/10 24/02/09 21/02/08 28/02/07 -
Price 5.01 4.08 6.13 7.95 8.55 9.50 9.00 -
P/RPS 3.27 2.71 3.73 2.83 2.70 3.75 4.02 -3.01%
P/EPS 22.31 370.67 -654.12 60.92 26.01 21.34 15.58 5.46%
EY 4.48 0.27 -0.15 1.64 3.84 4.69 6.42 -5.18%
DY 0.00 0.00 0.00 1.89 1.75 1.58 1.11 -
P/NAPS 0.96 1.02 1.14 1.53 1.58 1.88 1.80 -8.88%

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