[MISC] YoY Quarter Result on 31-Mar-2005 [#4]

Stock
[MISC] MISC BHD
Announcement Date
16-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 116.32%
YoY- 202.76%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 3,531,312 2,864,619 2,845,133 2,835,618 2,291,099 1,387,774 1,359,161 17.23%
PBT 841,891 746,898 707,874 2,188,732 728,160 377,155 358,266 15.28%
Tax -34,458 -26,663 -20,943 14,590 -410 22,707 -54,069 -7.22%
NP 807,433 720,235 686,931 2,203,322 727,750 399,862 304,197 17.65%
-
NP to SH 764,484 702,590 667,128 2,203,322 727,750 399,862 304,197 16.58%
-
Tax Rate 4.09% 3.57% 2.96% -0.67% 0.06% -6.02% 15.09% -
Total Cost 2,723,879 2,144,384 2,158,202 632,296 1,563,349 987,912 1,054,964 17.11%
-
Net Worth 18,709,499 18,894,427 17,331,190 14,210,180 10,385,793 9,243,321 8,482,273 14.07%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 743,916 743,875 743,827 - - 278,973 2,782 153.60%
Div Payout % 97.31% 105.88% 111.50% - - 69.77% 0.91% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 18,709,499 18,894,427 17,331,190 14,210,180 10,385,793 9,243,321 8,482,273 14.07%
NOSH 3,719,582 3,719,375 3,719,139 1,859,971 1,861,253 1,859,823 1,854,859 12.28%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 22.86% 25.14% 24.14% 77.70% 31.76% 28.81% 22.38% -
ROE 4.09% 3.72% 3.85% 15.51% 7.01% 4.33% 3.59% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 94.94 77.02 76.50 152.45 123.09 74.62 73.28 4.40%
EPS 20.55 18.89 17.93 118.46 39.10 21.50 16.40 3.82%
DPS 20.00 20.00 20.00 0.00 0.00 15.00 0.15 125.85%
NAPS 5.03 5.08 4.66 7.64 5.58 4.97 4.573 1.59%
Adjusted Per Share Value based on latest NOSH - 1,859,971
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 79.11 64.17 63.74 63.52 51.33 31.09 30.45 17.23%
EPS 17.13 15.74 14.95 49.36 16.30 8.96 6.81 16.60%
DPS 16.67 16.66 16.66 0.00 0.00 6.25 0.06 155.22%
NAPS 4.1914 4.2328 3.8826 3.1834 2.3267 2.0707 1.9002 14.07%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 9.20 9.15 9.50 16.00 13.70 7.50 7.05 -
P/RPS 9.69 11.88 12.42 10.49 11.13 10.05 9.62 0.12%
P/EPS 44.76 48.44 52.96 13.51 35.04 34.88 42.99 0.67%
EY 2.23 2.06 1.89 7.40 2.85 2.87 2.33 -0.72%
DY 2.17 2.19 2.11 0.00 0.00 2.00 0.02 118.23%
P/NAPS 1.83 1.80 2.04 2.09 2.46 1.51 1.54 2.91%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 12/05/08 10/05/07 10/05/06 16/05/05 24/05/04 27/05/03 29/05/02 -
Price 9.50 9.70 8.55 18.60 11.80 7.65 7.45 -
P/RPS 10.01 12.59 11.18 12.20 9.59 10.25 10.17 -0.26%
P/EPS 46.22 51.35 47.66 15.70 30.18 35.58 45.43 0.28%
EY 2.16 1.95 2.10 6.37 3.31 2.81 2.20 -0.30%
DY 2.11 2.06 2.34 0.00 0.00 1.96 0.02 117.22%
P/NAPS 1.89 1.91 1.83 2.43 2.11 1.54 1.63 2.49%

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