[MISC] YoY Cumulative Quarter Result on 31-Mar-2007 [#4]

Stock

[MISC] MISC BHD

Announcement Date

10-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Mar-2007

Quarter

31-Mar-2007 [#4]

Profit Trend

QoQ- 32.69%

YoY- 1.04%

Quarter Report

BMSBQuarterlyReport0307.xls

Latest QR

Upcoming QR

MISC's Result

MISC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Cumulative Result
Revenue	13,775,074	15,783,466	12,947,492	11,198,945	10,747,080	10,650,820	7,606,271	10.39%
YoY %	-12.72%	21.90%	15.61%	4.20%	0.90%	40.03%	-	-
Horiz. %	181.10%	207.51%	170.22%	147.23%	141.29%	140.03%	100.00%	-
PBT	911,914	1,556,256	2,599,427	2,930,310	2,900,792	4,738,895	2,326,404	-14.44%
YoY %	-41.40%	-40.13%	-11.29%	1.02%	-38.79%	103.70%	-	-
Horiz. %	39.20%	66.90%	111.74%	125.96%	124.69%	203.70%	100.00%	-
Tax	-89,696	-67,566	-71,033	-33,380	-30,190	24,651	-36,833	15.98%
YoY %	-32.75%	4.88%	-112.80%	-10.57%	-222.47%	166.93%	-	-
Horiz. %	243.52%	183.44%	192.85%	90.63%	81.96%	-66.93%	100.00%	-
NP	822,218	1,488,690	2,528,394	2,896,930	2,870,602	4,763,546	2,289,571	-15.68%
YoY %	-44.77%	-41.12%	-12.72%	0.92%	-39.74%	108.05%	-	-
Horiz. %	35.91%	65.02%	110.43%	126.53%	125.38%	208.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	682,046	1,366,592	2,420,358	2,852,025	2,822,573	4,763,546	2,289,571	-18.26%
YoY %	-50.09%	-43.54%	-15.14%	1.04%	-40.75%	108.05%	-	-
Horiz. %	29.79%	59.69%	105.71%	124.57%	123.28%	208.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.84%	4.34%	2.73%	1.14%	1.04%	-0.52%	1.58%	-
YoY %	126.73%	58.97%	139.47%	9.62%	300.00%	-132.91%	-	-
Horiz. %	622.78%	274.68%	172.78%	72.15%	65.82%	-32.91%	100.00%	-
Total Cost	12,952,856	14,294,776	10,419,098	8,302,015	7,876,478	5,887,274	5,316,700	15.99%
YoY %	-9.39%	37.20%	25.50%	5.40%	33.79%	10.73%	-	-
Horiz. %	243.63%	268.87%	195.97%	156.15%	148.15%	110.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	20,766,313	21,276,430	18,674,514	18,896,944	18,450,292	14,209,546	10,378,396	12.24%
YoY %	-2.40%	13.93%	-1.18%	2.42%	29.84%	36.91%	-	-
Horiz. %	200.09%	205.01%	179.94%	182.08%	177.78%	136.91%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	1,350,968	1,301,879	1,302,007	1,115,961	1,115,945	836,949	-	-
YoY %	3.77%	-0.01%	16.67%	0.00%	33.33%	0.00%	-	-
Horiz. %	161.42%	155.55%	155.57%	133.34%	133.33%	100.00%	-	-
Div Payout %	198.08%	95.26%	53.79%	39.13%	39.54%	17.57%	-	-
YoY %	107.94%	77.10%	37.46%	-1.04%	125.04%	0.00%	-	-
Horiz. %	1,127.38%	542.17%	306.15%	222.71%	225.04%	100.00%	-	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	20,766,313	21,276,430	18,674,514	18,896,944	18,450,292	14,209,546	10,378,396	12.24%
YoY %	-2.40%	13.93%	-1.18%	2.42%	29.84%	36.91%	-	-
Horiz. %	200.09%	205.01%	179.94%	182.08%	177.78%	136.91%	100.00%	-
NOSH	3,859,909	3,719,655	3,720,022	3,719,870	3,719,817	1,859,888	1,859,927	12.93%
YoY %	3.77%	-0.01%	0.00%	0.00%	100.00%	-0.00%	-	-
Horiz. %	207.53%	199.99%	200.01%	200.00%	200.00%	100.00%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	5.97%	9.43%	19.53%	25.87%	26.71%	44.72%	30.10%	-
YoY %	-36.69%	-51.72%	-24.51%	-3.14%	-40.27%	48.57%	-	-
Horiz. %	19.83%	31.33%	64.88%	85.95%	88.74%	148.57%	100.00%	-
ROE	3.28%	6.42%	12.96%	15.09%	15.30%	33.52%	22.06%	-
YoY %	-48.91%	-50.46%	-14.12%	-1.37%	-54.36%	51.95%	-	-
Horiz. %	14.87%	29.10%	58.75%	68.40%	69.36%	151.95%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	356.88	424.33	348.05	301.06	288.91	572.66	408.96	-2.24%
YoY %	-15.90%	21.92%	15.61%	4.21%	-49.55%	40.03%	-	-
Horiz. %	87.27%	103.76%	85.11%	73.62%	70.65%	140.03%	100.00%	-
EPS	17.67	35.91	65.07	76.67	75.88	256.12	123.10	-27.62%
YoY %	-50.79%	-44.81%	-15.13%	1.04%	-70.37%	108.06%	-	-
Horiz. %	14.35%	29.17%	52.86%	62.28%	61.64%	208.06%	100.00%	-
DPS	35.00	35.00	35.00	30.00	30.00	45.00	0.00	-
YoY %	0.00%	0.00%	16.67%	0.00%	-33.33%	0.00%	-	-
Horiz. %	77.78%	77.78%	77.78%	66.67%	66.67%	100.00%	-	-
NAPS	5.38	5.72	5.02	5.08	4.96	7.64	5.58	-0.60%
YoY %	-5.94%	13.94%	-1.18%	2.42%	-35.08%	36.92%	-	-
Horiz. %	96.42%	102.51%	89.96%	91.04%	88.89%	136.92%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 3,719,375
RPS	308.60	353.59	290.06	250.88	240.76	238.60	170.40	10.39%
YoY %	-12.72%	21.90%	15.62%	4.20%	0.91%	40.02%	-	-
Horiz. %	181.10%	207.51%	170.22%	147.23%	141.29%	140.02%	100.00%	-
EPS	15.28	30.61	54.22	63.89	63.23	106.72	51.29	-18.26%
YoY %	-50.08%	-43.54%	-15.14%	1.04%	-40.75%	108.07%	-	-
Horiz. %	29.79%	59.68%	105.71%	124.57%	123.28%	208.07%	100.00%	-
DPS	30.26	29.17	29.17	25.00	25.00	18.75	0.00	-
YoY %	3.74%	0.00%	16.68%	0.00%	33.33%	0.00%	-	-
Horiz. %	161.39%	155.57%	155.57%	133.33%	133.33%	100.00%	-	-
NAPS	4.6522	4.7664	4.1835	4.2334	4.1333	3.1833	2.325	12.24%
YoY %	-2.40%	13.93%	-1.18%	2.42%	29.84%	36.92%	-	-
Horiz. %	200.09%	205.01%	179.94%	182.08%	177.78%	136.92%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	8.10	8.35	9.20	9.15	9.50	16.00	13.70	-
P/RPS	2.27	1.97	2.64	3.04	3.29	2.79	3.35	-6.27%
YoY %	15.23%	-25.38%	-13.16%	-7.60%	17.92%	-16.72%	-	-
Horiz. %	67.76%	58.81%	78.81%	90.75%	98.21%	83.28%	100.00%	-
P/EPS	45.84	22.73	14.14	11.93	12.52	6.25	11.13	26.59%
YoY %	101.67%	60.75%	18.52%	-4.71%	100.32%	-43.85%	-	-
Horiz. %	411.86%	204.22%	127.04%	107.19%	112.49%	56.15%	100.00%	-
EY	2.18	4.40	7.07	8.38	7.99	16.01	8.99	-21.02%
YoY %	-50.45%	-37.77%	-15.63%	4.88%	-50.09%	78.09%	-	-
Horiz. %	24.25%	48.94%	78.64%	93.21%	88.88%	178.09%	100.00%	-
DY	4.32	4.19	3.80	3.28	3.16	2.81	0.00	-
YoY %	3.10%	10.26%	15.85%	3.80%	12.46%	0.00%	-	-
Horiz. %	153.74%	149.11%	135.23%	116.73%	112.46%	100.00%	-	-
P/NAPS	1.51	1.46	1.83	1.80	1.92	2.09	2.46	-7.80%
YoY %	3.42%	-20.22%	1.67%	-6.25%	-8.13%	-15.04%	-	-
Horiz. %	61.38%	59.35%	74.39%	73.17%	78.05%	84.96%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	06/05/10	11/05/09	12/05/08	10/05/07	10/05/06	16/05/05	24/05/04	-
Price	8.82	8.50	9.50	9.70	8.55	18.60	11.80	-
P/RPS	2.47	2.00	2.73	3.22	2.96	3.25	2.89	-2.58%
YoY %	23.50%	-26.74%	-15.22%	8.78%	-8.92%	12.46%	-	-
Horiz. %	85.47%	69.20%	94.46%	111.42%	102.42%	112.46%	100.00%	-
P/EPS	49.92	23.14	14.60	12.65	11.27	7.26	9.59	31.62%
YoY %	115.73%	58.49%	15.42%	12.24%	55.23%	-24.30%	-	-
Horiz. %	520.54%	241.29%	152.24%	131.91%	117.52%	75.70%	100.00%	-
EY	2.00	4.32	6.85	7.90	8.87	13.77	10.43	-24.05%
YoY %	-53.70%	-36.93%	-13.29%	-10.94%	-35.58%	32.02%	-	-
Horiz. %	19.18%	41.42%	65.68%	75.74%	85.04%	132.02%	100.00%	-
DY	3.97	4.12	3.68	3.09	3.51	2.42	0.00	-
YoY %	-3.64%	11.96%	19.09%	-11.97%	45.04%	0.00%	-	-
Horiz. %	164.05%	170.25%	152.07%	127.69%	145.04%	100.00%	-	-
P/NAPS	1.64	1.49	1.89	1.91	1.72	2.43	2.11	-4.11%
YoY %	10.07%	-21.16%	-1.05%	11.05%	-29.22%	15.17%	-	-
Horiz. %	77.73%	70.62%	89.57%	90.52%	81.52%	115.17%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos