[MISC] YoY Quarter Result on 30-Sep-2006 [#2]

Stock
[MISC] MISC BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 30.74%
YoY- 10.6%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 3,527,103 4,455,932 3,174,994 2,787,969 2,533,551 2,556,434 1,830,554 11.53%
PBT 160,638 497,853 665,218 696,655 628,427 599,583 502,290 -17.29%
Tax -31,869 -13,990 -10,241 -2,276 1,066 21,908 -11,232 18.96%
NP 128,769 483,863 654,977 694,379 629,493 621,491 491,058 -19.97%
-
NP to SH 82,062 450,197 639,262 682,734 617,321 621,491 491,058 -25.76%
-
Tax Rate 19.84% 2.81% 1.54% 0.33% -0.17% -3.65% 2.24% -
Total Cost 3,398,334 3,972,069 2,520,017 2,093,590 1,904,058 1,934,943 1,339,496 16.76%
-
Net Worth 19,977,084 20,351,879 19,263,391 18,454,281 14,893,931 11,480,836 9,263,139 13.65%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 556,981 558,095 557,820 372,062 186,174 372,150 - -
Div Payout % 678.73% 123.97% 87.26% 54.50% 30.16% 59.88% - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 19,977,084 20,351,879 19,263,391 18,454,281 14,893,931 11,480,836 9,263,139 13.65%
NOSH 3,713,212 3,720,636 3,718,801 3,720,621 1,861,741 1,860,751 1,860,068 12.19%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 3.65% 10.86% 20.63% 24.91% 24.85% 24.31% 26.83% -
ROE 0.41% 2.21% 3.32% 3.70% 4.14% 5.41% 5.30% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 94.99 119.76 85.38 74.93 136.09 137.39 98.41 -0.58%
EPS 2.21 12.10 17.19 18.35 16.60 33.40 26.40 -33.83%
DPS 15.00 15.00 15.00 10.00 10.00 20.00 0.00 -
NAPS 5.38 5.47 5.18 4.96 8.00 6.17 4.98 1.29%
Adjusted Per Share Value based on latest NOSH - 3,720,621
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 79.02 99.82 71.13 62.46 56.76 57.27 41.01 11.54%
EPS 1.84 10.09 14.32 15.29 13.83 13.92 11.00 -25.75%
DPS 12.48 12.50 12.50 8.34 4.17 8.34 0.00 -
NAPS 4.4754 4.5593 4.3155 4.1342 3.3366 2.572 2.0752 13.65%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 8.90 8.65 10.00 8.60 18.50 12.70 9.50 -
P/RPS 9.37 7.22 11.71 11.48 13.59 9.24 9.65 -0.48%
P/EPS 402.71 71.49 58.17 46.87 55.79 38.02 35.98 49.50%
EY 0.25 1.40 1.72 2.13 1.79 2.63 2.78 -33.04%
DY 1.69 1.73 1.50 1.16 0.54 1.57 0.00 -
P/NAPS 1.65 1.58 1.93 1.73 2.31 2.06 1.91 -2.40%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 23/11/09 20/11/08 22/11/07 23/11/06 22/11/05 10/11/04 12/11/03 -
Price 8.80 8.35 9.70 9.10 9.70 14.60 10.90 -
P/RPS 9.26 6.97 11.36 12.14 7.13 10.63 11.08 -2.94%
P/EPS 398.19 69.01 56.43 49.59 29.25 43.71 41.29 45.84%
EY 0.25 1.45 1.77 2.02 3.42 2.29 2.42 -31.47%
DY 1.70 1.80 1.55 1.10 1.03 1.37 0.00 -
P/NAPS 1.64 1.53 1.87 1.83 1.21 2.37 2.19 -4.70%

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