[MISC] YoY Quarter Result on 31-Dec-2005 [#3]

Stock
[MISC] MISC BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 30.11%
YoY- -21.15%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 3,679,236 3,319,967 2,827,623 2,768,762 2,929,781 2,006,058 1,354,691 18.10%
PBT 312,146 492,139 963,260 814,219 1,025,996 633,950 343,789 -1.59%
Tax -32,048 -11,471 -4,171 -5,145 -7,455 -13,568 -5,347 34.74%
NP 280,098 480,668 959,089 809,074 1,018,541 620,382 338,442 -3.10%
-
NP to SH 249,629 440,997 944,479 803,167 1,018,541 620,382 338,442 -4.94%
-
Tax Rate 10.27% 2.33% 0.43% 0.63% 0.73% 2.14% 1.56% -
Total Cost 3,399,138 2,839,299 1,868,534 1,959,688 1,911,240 1,385,676 1,016,249 22.26%
-
Net Worth 20,163,773 18,740,513 18,562,229 14,846,124 11,160,055 9,621,492 8,888,751 14.61%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 20,163,773 18,740,513 18,562,229 14,846,124 11,160,055 9,621,492 8,888,751 14.61%
NOSH 3,720,253 3,718,355 3,719,885 3,711,531 1,860,009 1,857,431 1,859,571 12.23%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 7.61% 14.48% 33.92% 29.22% 34.77% 30.93% 24.98% -
ROE 1.24% 2.35% 5.09% 5.41% 9.13% 6.45% 3.81% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 98.90 89.29 76.01 74.60 157.51 108.00 72.85 5.22%
EPS 6.71 11.86 25.39 21.59 27.40 33.40 18.20 -15.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.42 5.04 4.99 4.00 6.00 5.18 4.78 2.11%
Adjusted Per Share Value based on latest NOSH - 3,711,531
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 82.42 74.38 63.35 62.03 65.63 44.94 30.35 18.09%
EPS 5.59 9.88 21.16 17.99 22.82 13.90 7.58 -4.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.5172 4.1983 4.1584 3.3259 2.5001 2.1554 1.9913 14.61%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 8.55 9.75 8.80 9.95 15.30 11.30 6.85 -
P/RPS 8.65 10.92 11.58 13.34 9.71 10.46 9.40 -1.37%
P/EPS 127.42 82.21 34.66 45.98 27.94 33.83 37.64 22.51%
EY 0.78 1.22 2.89 2.17 3.58 2.96 2.66 -18.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.93 1.76 2.49 2.55 2.18 1.43 1.67%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/09 21/02/08 28/02/07 27/02/06 24/02/05 25/02/04 27/02/03 -
Price 8.55 9.50 9.00 9.65 15.90 12.30 7.60 -
P/RPS 8.65 10.64 11.84 12.94 10.09 11.39 10.43 -3.06%
P/EPS 127.42 80.10 35.45 44.59 29.04 36.83 41.76 20.41%
EY 0.78 1.25 2.82 2.24 3.44 2.72 2.39 -17.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.88 1.80 2.41 2.65 2.37 1.59 -0.10%

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