[MISC] YoY Quarter Result on 31-Mar-2002 [#4]

Stock
[MISC] MISC BHD
Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- 27.68%
YoY- -31.28%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 2,835,618 2,291,099 1,387,774 1,359,161 1,586,901 1,442,809 14.46%
PBT 2,188,732 728,160 377,155 358,266 460,950 250,254 54.26%
Tax 14,590 -410 22,707 -54,069 -18,264 -13,449 -
NP 2,203,322 727,750 399,862 304,197 442,686 236,805 56.18%
-
NP to SH 2,203,322 727,750 399,862 304,197 442,686 236,805 56.18%
-
Tax Rate -0.67% 0.06% -6.02% 15.09% 3.96% 5.37% -
Total Cost 632,296 1,563,349 987,912 1,054,964 1,144,215 1,206,004 -12.10%
-
Net Worth 14,210,180 10,385,793 9,243,321 8,482,273 7,387,328 0 -
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - 278,973 2,782 2,968 316,983 -
Div Payout % - - 69.77% 0.91% 0.67% 133.86% -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 14,210,180 10,385,793 9,243,321 8,482,273 7,387,328 0 -
NOSH 1,859,971 1,861,253 1,859,823 1,854,859 1,855,180 1,864,606 -0.04%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 77.70% 31.76% 28.81% 22.38% 27.90% 16.41% -
ROE 15.51% 7.01% 4.33% 3.59% 5.99% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 152.45 123.09 74.62 73.28 85.54 77.38 14.51%
EPS 118.46 39.10 21.50 16.40 23.80 12.70 56.25%
DPS 0.00 0.00 15.00 0.15 0.16 17.00 -
NAPS 7.64 5.58 4.97 4.573 3.982 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,854,859
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 63.52 51.33 31.09 30.45 35.55 32.32 14.46%
EPS 49.36 16.30 8.96 6.81 9.92 5.31 56.15%
DPS 0.00 0.00 6.25 0.06 0.07 7.10 -
NAPS 3.1834 2.3267 2.0707 1.9002 1.6549 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 16.00 13.70 7.50 7.05 7.15 6.95 -
P/RPS 10.49 11.13 10.05 9.62 8.36 8.98 3.15%
P/EPS 13.51 35.04 34.88 42.99 29.96 54.72 -24.39%
EY 7.40 2.85 2.87 2.33 3.34 1.83 32.21%
DY 0.00 0.00 2.00 0.02 0.02 2.45 -
P/NAPS 2.09 2.46 1.51 1.54 1.80 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 16/05/05 24/05/04 27/05/03 29/05/02 24/05/01 11/05/00 -
Price 18.60 11.80 7.65 7.45 7.10 6.85 -
P/RPS 12.20 9.59 10.25 10.17 8.30 8.85 6.62%
P/EPS 15.70 30.18 35.58 45.43 29.75 53.94 -21.86%
EY 6.37 3.31 2.81 2.20 3.36 1.85 28.03%
DY 0.00 0.00 1.96 0.02 0.02 2.48 -
P/NAPS 2.43 2.11 1.54 1.63 1.78 0.00 -

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