[MISC] YoY Quarter Result on 31-Dec-2006 [#3]

Stock
[MISC] MISC BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 38.34%
YoY- 17.59%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 3,047,105 3,679,236 3,319,967 2,827,623 2,768,762 2,929,781 2,006,058 7.20%
PBT 191,627 312,146 492,139 963,260 814,219 1,025,996 633,950 -18.06%
Tax -3,244 -32,048 -11,471 -4,171 -5,145 -7,455 -13,568 -21.20%
NP 188,383 280,098 480,668 959,089 809,074 1,018,541 620,382 -18.00%
-
NP to SH 170,101 249,629 440,997 944,479 803,167 1,018,541 620,382 -19.38%
-
Tax Rate 1.69% 10.27% 2.33% 0.43% 0.63% 0.73% 2.14% -
Total Cost 2,858,722 3,399,138 2,839,299 1,868,534 1,959,688 1,911,240 1,385,676 12.81%
-
Net Worth 19,228,808 20,163,773 18,740,513 18,562,229 14,846,124 11,160,055 9,621,492 12.22%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 19,228,808 20,163,773 18,740,513 18,562,229 14,846,124 11,160,055 9,621,492 12.22%
NOSH 3,697,847 3,720,253 3,718,355 3,719,885 3,711,531 1,860,009 1,857,431 12.14%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 6.18% 7.61% 14.48% 33.92% 29.22% 34.77% 30.93% -
ROE 0.88% 1.24% 2.35% 5.09% 5.41% 9.13% 6.45% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 82.40 98.90 89.29 76.01 74.60 157.51 108.00 -4.40%
EPS 4.60 6.71 11.86 25.39 21.59 27.40 33.40 -28.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.20 5.42 5.04 4.99 4.00 6.00 5.18 0.06%
Adjusted Per Share Value based on latest NOSH - 3,719,885
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 68.26 82.42 74.38 63.35 62.03 65.63 44.94 7.20%
EPS 3.81 5.59 9.88 21.16 17.99 22.82 13.90 -19.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3077 4.5172 4.1983 4.1584 3.3259 2.5001 2.1554 12.22%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 8.41 8.55 9.75 8.80 9.95 15.30 11.30 -
P/RPS 10.21 8.65 10.92 11.58 13.34 9.71 10.46 -0.40%
P/EPS 182.83 127.42 82.21 34.66 45.98 27.94 33.83 32.43%
EY 0.55 0.78 1.22 2.89 2.17 3.58 2.96 -24.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.58 1.93 1.76 2.49 2.55 2.18 -4.82%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 24/02/09 21/02/08 28/02/07 27/02/06 24/02/05 25/02/04 -
Price 7.95 8.55 9.50 9.00 9.65 15.90 12.30 -
P/RPS 9.65 8.65 10.64 11.84 12.94 10.09 11.39 -2.72%
P/EPS 172.83 127.42 80.10 35.45 44.59 29.04 36.83 29.36%
EY 0.58 0.78 1.25 2.82 2.24 3.44 2.72 -22.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.58 1.88 1.80 2.41 2.65 2.37 -7.02%

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