[MISC] YoY Quarter Result on 31-Mar-2006 [#4]

Stock
[MISC] MISC BHD
Announcement Date
10-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- -16.94%
YoY- -69.72%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 3,999,001 3,531,312 2,864,619 2,845,133 2,835,618 2,291,099 1,387,774 19.27%
PBT 186,884 841,891 746,898 707,874 2,188,732 728,160 377,155 -11.03%
Tax -11,666 -34,458 -26,663 -20,943 14,590 -410 22,707 -
NP 175,218 807,433 720,235 686,931 2,203,322 727,750 399,862 -12.83%
-
NP to SH 143,908 764,484 702,590 667,128 2,203,322 727,750 399,862 -15.64%
-
Tax Rate 6.24% 4.09% 3.57% 2.96% -0.67% 0.06% -6.02% -
Total Cost 3,823,783 2,723,879 2,144,384 2,158,202 632,296 1,563,349 987,912 25.27%
-
Net Worth 18,594,888 18,709,499 18,894,427 17,331,190 14,210,180 10,385,793 9,243,321 12.34%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 743,795 743,916 743,875 743,827 - - 278,973 17.73%
Div Payout % 516.85% 97.31% 105.88% 111.50% - - 69.77% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 18,594,888 18,709,499 18,894,427 17,331,190 14,210,180 10,385,793 9,243,321 12.34%
NOSH 3,718,977 3,719,582 3,719,375 3,719,139 1,859,971 1,861,253 1,859,823 12.23%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 4.38% 22.86% 25.14% 24.14% 77.70% 31.76% 28.81% -
ROE 0.77% 4.09% 3.72% 3.85% 15.51% 7.01% 4.33% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 107.53 94.94 77.02 76.50 152.45 123.09 74.62 6.27%
EPS 3.78 20.55 18.89 17.93 118.46 39.10 21.50 -25.13%
DPS 20.00 20.00 20.00 20.00 0.00 0.00 15.00 4.90%
NAPS 5.00 5.03 5.08 4.66 7.64 5.58 4.97 0.10%
Adjusted Per Share Value based on latest NOSH - 3,719,139
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 89.59 79.11 64.17 63.74 63.52 51.33 31.09 19.27%
EPS 3.22 17.13 15.74 14.95 49.36 16.30 8.96 -15.66%
DPS 16.66 16.67 16.66 16.66 0.00 0.00 6.25 17.73%
NAPS 4.1657 4.1914 4.2328 3.8826 3.1834 2.3267 2.0707 12.34%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 8.35 9.20 9.15 9.50 16.00 13.70 7.50 -
P/RPS 7.77 9.69 11.88 12.42 10.49 11.13 10.05 -4.19%
P/EPS 215.79 44.76 48.44 52.96 13.51 35.04 34.88 35.45%
EY 0.46 2.23 2.06 1.89 7.40 2.85 2.87 -26.27%
DY 2.40 2.17 2.19 2.11 0.00 0.00 2.00 3.08%
P/NAPS 1.67 1.83 1.80 2.04 2.09 2.46 1.51 1.69%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 11/05/09 12/05/08 10/05/07 10/05/06 16/05/05 24/05/04 27/05/03 -
Price 8.50 9.50 9.70 8.55 18.60 11.80 7.65 -
P/RPS 7.90 10.01 12.59 11.18 12.20 9.59 10.25 -4.24%
P/EPS 219.66 46.22 51.35 47.66 15.70 30.18 35.58 35.40%
EY 0.46 2.16 1.95 2.10 6.37 3.31 2.81 -26.01%
DY 2.35 2.11 2.06 2.34 0.00 0.00 1.96 3.06%
P/NAPS 1.70 1.89 1.91 1.83 2.43 2.11 1.54 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