[MISC] YoY Quarter Result on 30-Jun-2016 [#2]

Stock
[MISC] MISC BHD
Announcement Date
04-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 135.83%
YoY- 80.71%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 2,161,700 2,141,800 2,302,500 2,392,400 2,600,472 2,538,633 2,284,413 -0.91%
PBT 419,100 318,500 558,700 1,374,100 772,571 344,563 347,613 3.16%
Tax -17,200 -9,300 -4,900 -19,400 -6,140 -25,547 -12,741 5.12%
NP 401,900 309,200 553,800 1,354,700 766,431 319,016 334,872 3.08%
-
NP to SH 399,800 321,200 556,500 1,346,600 745,186 288,084 300,948 4.84%
-
Tax Rate 4.10% 2.92% 0.88% 1.41% 0.79% 7.41% 3.67% -
Total Cost 1,759,800 1,832,600 1,748,700 1,037,700 1,834,041 2,219,617 1,949,541 -1.69%
-
Net Worth 35,308,657 34,594,450 36,603,159 34,192,707 30,755,581 24,684,814 22,497,551 7.79%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 312,466 312,466 312,466 446,380 334,785 178,552 - -
Div Payout % 78.16% 97.28% 56.15% 33.15% 44.93% 61.98% - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 35,308,657 34,594,450 36,603,159 34,192,707 30,755,581 24,684,814 22,497,551 7.79%
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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 18.59% 14.44% 24.05% 56.63% 29.47% 12.57% 14.66% -
ROE 1.13% 0.93% 1.52% 3.94% 2.42% 1.17% 1.34% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 48.43 47.98 51.58 53.60 58.26 56.87 51.18 -0.91%
EPS 9.00 7.20 12.50 30.20 16.70 6.50 6.70 5.03%
DPS 7.00 7.00 7.00 10.00 7.50 4.00 0.00 -
NAPS 7.91 7.75 8.20 7.66 6.89 5.53 5.04 7.79%
Adjusted Per Share Value based on latest NOSH - 4,463,800
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 48.43 47.98 51.58 53.60 58.26 56.87 51.18 -0.91%
EPS 9.00 7.20 12.50 30.20 16.70 6.50 6.70 5.03%
DPS 7.00 7.00 7.00 10.00 7.50 4.00 0.00 -
NAPS 7.91 7.75 8.20 7.66 6.89 5.53 5.04 7.79%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 7.15 5.92 7.46 7.46 7.72 6.50 5.10 -
P/RPS 14.76 12.34 14.46 13.92 13.25 11.43 9.97 6.75%
P/EPS 79.83 82.27 59.84 24.73 46.24 100.72 75.65 0.89%
EY 1.25 1.22 1.67 4.04 2.16 0.99 1.32 -0.90%
DY 0.98 1.18 0.94 1.34 0.97 0.62 0.00 -
P/NAPS 0.90 0.76 0.91 0.97 1.12 1.18 1.01 -1.90%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 14/08/19 07/08/18 09/08/17 04/08/16 04/08/15 06/08/14 16/08/13 -
Price 7.21 6.46 7.33 7.50 8.20 6.73 5.14 -
P/RPS 14.89 13.46 14.21 13.99 14.08 11.83 10.04 6.78%
P/EPS 80.50 89.78 58.80 24.86 49.12 104.28 76.24 0.90%
EY 1.24 1.11 1.70 4.02 2.04 0.96 1.31 -0.91%
DY 0.97 1.08 0.95 1.33 0.91 0.59 0.00 -
P/NAPS 0.91 0.83 0.89 0.98 1.19 1.22 1.02 -1.88%

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