[MISC] YoY Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[MISC] MISC BHD
Announcement Date
10-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 25.83%
YoY- 4.61%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 8,962,700 8,780,300 10,037,700 9,597,200 10,908,386 9,296,254 8,972,390 -0.01%
PBT 1,512,300 1,344,100 2,003,500 2,814,000 2,566,857 2,410,348 2,231,510 -6.27%
Tax -76,100 -59,800 -12,900 -20,700 -31,750 -90,311 -1,982 83.62%
NP 1,436,200 1,284,300 1,990,600 2,793,300 2,535,107 2,320,037 2,229,528 -7.06%
-
NP to SH 1,426,300 1,311,500 1,981,400 2,581,600 2,467,780 2,204,310 2,085,375 -6.13%
-
Tax Rate 5.03% 4.45% 0.64% 0.74% 1.24% 3.75% 0.09% -
Total Cost 7,526,500 7,496,000 8,047,100 6,803,900 8,373,279 6,976,217 6,742,862 1.84%
-
Net Worth 34,728,364 35,353,296 34,817,640 38,076,212 35,397,933 27,764,835 24,729,451 5.81%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 1,473,054 1,339,140 1,339,140 1,339,140 1,339,140 446,380 223,190 36.93%
Div Payout % 103.28% 102.11% 67.59% 51.87% 54.26% 20.25% 10.70% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 34,728,364 35,353,296 34,817,640 38,076,212 35,397,933 27,764,835 24,729,451 5.81%
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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 16.02% 14.63% 19.83% 29.11% 23.24% 24.96% 24.85% -
ROE 4.11% 3.71% 5.69% 6.78% 6.97% 7.94% 8.43% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 200.79 196.70 224.87 215.00 244.37 208.26 201.00 -0.01%
EPS 32.00 29.40 44.40 57.80 55.30 49.40 46.70 -6.10%
DPS 33.00 30.00 30.00 30.00 30.00 10.00 5.00 36.93%
NAPS 7.78 7.92 7.80 8.53 7.93 6.22 5.54 5.81%
Adjusted Per Share Value based on latest NOSH - 4,463,800
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 200.79 196.70 224.87 215.00 244.37 208.26 201.00 -0.01%
EPS 32.00 29.40 44.40 57.80 55.30 49.40 46.70 -6.10%
DPS 33.00 30.00 30.00 30.00 30.00 10.00 5.00 36.93%
NAPS 7.78 7.92 7.80 8.53 7.93 6.22 5.54 5.81%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 8.35 6.70 7.42 7.35 9.37 7.22 5.70 -
P/RPS 4.16 3.41 3.30 3.42 3.83 3.47 2.84 6.56%
P/EPS 26.13 22.80 16.72 12.71 16.95 14.62 12.20 13.52%
EY 3.83 4.39 5.98 7.87 5.90 6.84 8.20 -11.91%
DY 3.95 4.48 4.04 4.08 3.20 1.39 0.88 28.42%
P/NAPS 1.07 0.85 0.95 0.86 1.18 1.16 1.03 0.63%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 18/02/20 22/02/19 13/02/18 10/02/17 05/02/16 06/02/15 13/02/14 -
Price 8.02 6.92 7.08 7.60 8.48 7.74 6.50 -
P/RPS 3.99 3.52 3.15 3.53 3.47 3.72 3.23 3.58%
P/EPS 25.10 23.55 15.95 13.14 15.34 15.67 13.91 10.33%
EY 3.98 4.25 6.27 7.61 6.52 6.38 7.19 -9.38%
DY 4.11 4.34 4.24 3.95 3.54 1.29 0.77 32.18%
P/NAPS 1.03 0.87 0.91 0.89 1.07 1.24 1.17 -2.10%

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