[MISC] YoY Cumulative Quarter Result on 31-Mar-2009 [#4]

Stock
[MISC] MISC BHD
Announcement Date
11-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 11.77%
YoY- -43.54%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 8,972,390 9,050,313 13,775,074 15,783,466 12,947,492 11,198,945 10,747,080 -2.29%
PBT 2,231,510 1,516,721 911,914 1,556,256 2,599,427 2,930,310 2,900,792 -3.32%
Tax -1,982 -595,262 -89,696 -67,566 -71,033 -33,380 -30,190 -29.60%
NP 2,229,528 921,459 822,218 1,488,690 2,528,394 2,896,930 2,870,602 -3.20%
-
NP to SH 2,085,375 770,245 682,046 1,366,592 2,420,358 2,852,025 2,822,573 -3.82%
-
Tax Rate 0.09% 39.25% 9.84% 4.34% 2.73% 1.14% 1.04% -
Total Cost 6,742,862 8,128,854 12,952,856 14,294,776 10,419,098 8,302,015 7,876,478 -1.98%
-
Net Worth 24,729,451 21,113,774 20,766,313 21,276,430 18,674,514 18,896,944 18,450,292 3.84%
Dividend
31/12/13 31/12/12 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 223,190 - 1,350,968 1,301,879 1,302,007 1,115,961 1,115,945 -18.73%
Div Payout % 10.70% - 198.08% 95.26% 53.79% 39.13% 39.54% -
Equity
31/12/13 31/12/12 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 24,729,451 21,113,774 20,766,313 21,276,430 18,674,514 18,896,944 18,450,292 3.84%
NOSH 4,463,800 4,463,800 3,859,909 3,719,655 3,720,022 3,719,870 3,719,817 2.37%
Ratio Analysis
31/12/13 31/12/12 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 24.85% 10.18% 5.97% 9.43% 19.53% 25.87% 26.71% -
ROE 8.43% 3.65% 3.28% 6.42% 12.96% 15.09% 15.30% -
Per Share
31/12/13 31/12/12 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 201.00 202.75 356.88 424.33 348.05 301.06 288.91 -4.56%
EPS 46.70 17.30 17.67 35.91 65.07 76.67 75.88 -6.06%
DPS 5.00 0.00 35.00 35.00 35.00 30.00 30.00 -20.62%
NAPS 5.54 4.73 5.38 5.72 5.02 5.08 4.96 1.43%
Adjusted Per Share Value based on latest NOSH - 3,718,977
31/12/13 31/12/12 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 201.00 202.75 308.60 353.59 290.06 250.88 240.76 -2.29%
EPS 46.70 17.30 15.28 30.61 54.22 63.89 63.23 -3.83%
DPS 5.00 0.00 30.26 29.17 29.17 25.00 25.00 -18.73%
NAPS 5.54 4.73 4.6522 4.7664 4.1835 4.2334 4.1333 3.84%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/12/13 31/12/12 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 5.70 4.30 8.10 8.35 9.20 9.15 9.50 -
P/RPS 2.84 2.12 2.27 1.97 2.64 3.04 3.29 -1.87%
P/EPS 12.20 24.92 45.84 22.73 14.14 11.93 12.52 -0.33%
EY 8.20 4.01 2.18 4.40 7.07 8.38 7.99 0.33%
DY 0.88 0.00 4.32 4.19 3.80 3.28 3.16 -15.19%
P/NAPS 1.03 0.91 1.51 1.46 1.83 1.80 1.92 -7.71%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 13/02/14 - 06/05/10 11/05/09 12/05/08 10/05/07 10/05/06 -
Price 6.50 0.00 8.82 8.50 9.50 9.70 8.55 -
P/RPS 3.23 0.00 2.47 2.00 2.73 3.22 2.96 1.13%
P/EPS 13.91 0.00 49.92 23.14 14.60 12.65 11.27 2.74%
EY 7.19 0.00 2.00 4.32 6.85 7.90 8.87 -2.67%
DY 0.77 0.00 3.97 4.12 3.68 3.09 3.51 -17.75%
P/NAPS 1.17 0.00 1.64 1.49 1.89 1.91 1.72 -4.84%

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