[MISC] YoY Cumulative Quarter Result on 31-Mar-2004 [#4]

Stock
[MISC] MISC BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 46.6%
YoY- 74.69%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 11,198,945 10,747,080 10,650,820 7,606,271 5,432,996 5,508,434 5,846,660 11.43%
PBT 2,930,310 2,900,792 4,738,895 2,326,404 1,310,300 1,411,049 1,739,562 9.07%
Tax -33,380 -30,190 24,651 -36,833 363 -71,712 -43,421 -4.28%
NP 2,896,930 2,870,602 4,763,546 2,289,571 1,310,663 1,339,337 1,696,141 9.32%
-
NP to SH 2,852,025 2,822,573 4,763,546 2,289,571 1,310,663 1,339,337 1,696,141 9.04%
-
Tax Rate 1.14% 1.04% -0.52% 1.58% -0.03% 5.08% 2.50% -
Total Cost 8,302,015 7,876,478 5,887,274 5,316,700 4,122,333 4,169,097 4,150,519 12.24%
-
Net Worth 18,896,944 18,450,292 14,209,546 10,378,396 9,239,708 8,506,650 7,410,582 16.87%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 1,115,961 1,115,945 836,949 - 557,728 2,790 2,977 168.40%
Div Payout % 39.13% 39.54% 17.57% - 42.55% 0.21% 0.18% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 18,896,944 18,450,292 14,209,546 10,378,396 9,239,708 8,506,650 7,410,582 16.87%
NOSH 3,719,870 3,719,817 1,859,888 1,859,927 1,859,096 1,860,190 1,861,020 12.22%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 25.87% 26.71% 44.72% 30.10% 24.12% 24.31% 29.01% -
ROE 15.09% 15.30% 33.52% 22.06% 14.19% 15.74% 22.89% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 301.06 288.91 572.66 408.96 292.24 296.12 314.16 -0.70%
EPS 76.67 75.88 256.12 123.10 70.50 72.00 91.20 -2.84%
DPS 30.00 30.00 45.00 0.00 30.00 0.15 0.16 139.14%
NAPS 5.08 4.96 7.64 5.58 4.97 4.573 3.982 4.14%
Adjusted Per Share Value based on latest NOSH - 1,861,253
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 250.88 240.76 238.60 170.40 121.71 123.40 130.98 11.43%
EPS 63.89 63.23 106.72 51.29 29.36 30.00 38.00 9.04%
DPS 25.00 25.00 18.75 0.00 12.49 0.06 0.07 166.24%
NAPS 4.2334 4.1333 3.1833 2.325 2.0699 1.9057 1.6602 16.87%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 9.15 9.50 16.00 13.70 7.50 7.05 7.15 -
P/RPS 3.04 3.29 2.79 3.35 2.57 2.38 2.28 4.90%
P/EPS 11.93 12.52 6.25 11.13 10.64 9.79 7.85 7.22%
EY 8.38 7.99 16.01 8.99 9.40 10.21 12.75 -6.75%
DY 3.28 3.16 2.81 0.00 4.00 0.02 0.02 133.86%
P/NAPS 1.80 1.92 2.09 2.46 1.51 1.54 1.80 0.00%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 10/05/07 10/05/06 16/05/05 24/05/04 27/05/03 29/05/02 24/05/01 -
Price 9.70 8.55 18.60 11.80 7.65 7.45 7.10 -
P/RPS 3.22 2.96 3.25 2.89 2.62 2.52 2.26 6.07%
P/EPS 12.65 11.27 7.26 9.59 10.85 10.35 7.79 8.41%
EY 7.90 8.87 13.77 10.43 9.22 9.66 12.84 -7.77%
DY 3.09 3.51 2.42 0.00 3.92 0.02 0.02 131.55%
P/NAPS 1.91 1.72 2.43 2.11 1.54 1.63 1.78 1.18%

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