[MISC] YoY Quarter Result on 31-Dec-2003 [#3]

Stock
[MISC] MISC BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 26.34%
YoY- 83.31%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 2,827,623 2,768,762 2,929,781 2,006,058 1,354,691 1,339,078 1,421,955 12.13%
PBT 963,260 814,219 1,025,996 633,950 343,789 243,120 380,316 16.74%
Tax -4,171 -5,145 -7,455 -13,568 -5,347 -4,877 -7,864 -10.02%
NP 959,089 809,074 1,018,541 620,382 338,442 238,243 372,452 17.06%
-
NP to SH 944,479 803,167 1,018,541 620,382 338,442 238,243 372,452 16.76%
-
Tax Rate 0.43% 0.63% 0.73% 2.14% 1.56% 2.01% 2.07% -
Total Cost 1,868,534 1,959,688 1,911,240 1,385,676 1,016,249 1,100,835 1,049,503 10.08%
-
Net Worth 18,562,229 14,846,124 11,160,055 9,621,492 8,888,751 7,852,712 6,936,918 17.81%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 18,562,229 14,846,124 11,160,055 9,621,492 8,888,751 7,852,712 6,936,918 17.81%
NOSH 3,719,885 3,711,531 1,860,009 1,857,431 1,859,571 1,861,273 1,862,260 12.21%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 33.92% 29.22% 34.77% 30.93% 24.98% 17.79% 26.19% -
ROE 5.09% 5.41% 9.13% 6.45% 3.81% 3.03% 5.37% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 76.01 74.60 157.51 108.00 72.85 71.94 76.36 -0.07%
EPS 25.39 21.59 27.40 33.40 18.20 12.80 20.00 4.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.99 4.00 6.00 5.18 4.78 4.219 3.725 4.99%
Adjusted Per Share Value based on latest NOSH - 1,857,431
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 63.35 62.03 65.63 44.94 30.35 30.00 31.86 12.13%
EPS 21.16 17.99 22.82 13.90 7.58 5.34 8.34 16.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1584 3.3259 2.5001 2.1554 1.9913 1.7592 1.554 17.81%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 8.80 9.95 15.30 11.30 6.85 7.70 7.10 -
P/RPS 11.58 13.34 9.71 10.46 9.40 10.70 9.30 3.72%
P/EPS 34.66 45.98 27.94 33.83 37.64 60.16 35.50 -0.39%
EY 2.89 2.17 3.58 2.96 2.66 1.66 2.82 0.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 2.49 2.55 2.18 1.43 1.83 1.91 -1.35%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 27/02/06 24/02/05 25/02/04 27/02/03 27/02/02 21/02/01 -
Price 9.00 9.65 15.90 12.30 7.60 7.00 7.40 -
P/RPS 11.84 12.94 10.09 11.39 10.43 9.73 9.69 3.39%
P/EPS 35.45 44.59 29.04 36.83 41.76 54.69 37.00 -0.71%
EY 2.82 2.24 3.44 2.72 2.39 1.83 2.70 0.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 2.41 2.65 2.37 1.59 1.66 1.99 -1.65%

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