[MISC] YoY Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[MISC] MISC BHD
Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -61.08%
YoY- 64.36%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 2,867,600 2,540,900 2,513,800 2,277,700 2,020,800 2,984,900 2,394,400 3.04%
PBT 386,600 405,700 -1,145,400 542,000 319,200 696,600 780,700 -11.04%
Tax -11,600 -10,100 -5,600 -26,000 -10,200 -2,700 14,700 -
NP 375,000 395,600 -1,151,000 516,000 309,000 693,900 795,400 -11.77%
-
NP to SH 376,400 429,800 -1,156,800 510,500 310,600 676,200 571,000 -6.70%
-
Tax Rate 3.00% 2.49% - 4.80% 3.20% 0.39% -1.88% -
Total Cost 2,492,600 2,145,300 3,664,800 1,761,700 1,711,800 2,291,000 1,599,000 7.67%
-
Net Worth 34,773,001 33,433,860 34,415,898 34,773,001 33,076,757 37,362,005 32,585,740 1.08%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 312,466 312,466 312,466 312,466 312,466 312,466 - -
Div Payout % 83.01% 72.70% 0.00% 61.21% 100.60% 46.21% - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 34,773,001 33,433,860 34,415,898 34,773,001 33,076,757 37,362,005 32,585,740 1.08%
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
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 13.08% 15.57% -45.79% 22.65% 15.29% 23.25% 33.22% -
ROE 1.08% 1.29% -3.36% 1.47% 0.94% 1.81% 1.75% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 64.24 56.92 56.32 51.03 45.27 66.87 53.64 3.04%
EPS 8.40 9.60 -25.90 11.40 7.00 15.10 12.80 -6.77%
DPS 7.00 7.00 7.00 7.00 7.00 7.00 0.00 -
NAPS 7.79 7.49 7.71 7.79 7.41 8.37 7.30 1.08%
Adjusted Per Share Value based on latest NOSH - 4,463,800
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 64.24 56.92 56.32 51.03 45.27 66.87 53.64 3.04%
EPS 8.40 9.60 -25.90 11.40 7.00 15.10 12.80 -6.77%
DPS 7.00 7.00 7.00 7.00 7.00 7.00 0.00 -
NAPS 7.79 7.49 7.71 7.79 7.41 8.37 7.30 1.08%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 7.35 6.82 7.44 6.69 7.05 7.32 8.90 -
P/RPS 11.44 11.98 13.21 13.11 15.57 10.95 16.59 -6.00%
P/EPS 87.17 70.83 -28.71 58.50 101.32 48.32 69.58 3.82%
EY 1.15 1.41 -3.48 1.71 0.99 2.07 1.44 -3.67%
DY 0.95 1.03 0.94 1.05 0.99 0.96 0.00 -
P/NAPS 0.94 0.91 0.96 0.86 0.95 0.87 1.22 -4.25%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 26/05/22 06/05/21 08/05/20 24/05/19 14/05/18 04/05/17 06/05/16 -
Price 7.64 6.77 7.90 6.52 7.14 7.42 8.34 -
P/RPS 11.89 11.89 14.03 12.78 15.77 11.10 15.55 -4.37%
P/EPS 90.60 70.31 -30.48 57.01 102.61 48.98 65.20 5.63%
EY 1.10 1.42 -3.28 1.75 0.97 2.04 1.53 -5.34%
DY 0.92 1.03 0.89 1.07 0.98 0.94 0.00 -
P/NAPS 0.98 0.90 1.02 0.84 0.96 0.89 1.14 -2.48%

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