[MISC] YoY Quarter Result on 31-Mar-2008 [#4]

Stock
[MISC] MISC BHD
Announcement Date
12-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- 73.35%
YoY- 8.81%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 2,306,983 3,307,432 3,999,001 3,531,312 2,864,619 2,845,133 2,835,618 -2.62%
PBT 720,800 286,152 186,884 841,891 746,898 707,874 2,188,732 -13.33%
Tax 76,799 -52,493 -11,666 -34,458 -26,663 -20,943 14,590 23.86%
NP 797,599 233,659 175,218 807,433 720,235 686,931 2,203,322 -12.27%
-
NP to SH 721,111 196,435 143,908 764,484 702,590 667,128 2,203,322 -13.40%
-
Tax Rate -10.65% 18.34% 6.24% 4.09% 3.57% 2.96% -0.67% -
Total Cost 1,509,384 3,073,773 3,823,783 2,723,879 2,144,384 2,158,202 632,296 11.86%
-
Net Worth 21,113,774 20,762,677 18,594,888 18,709,499 18,894,427 17,331,190 14,210,180 5.23%
Dividend
31/12/12 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - 771,846 743,795 743,916 743,875 743,827 - -
Div Payout % - 392.93% 516.85% 97.31% 105.88% 111.50% - -
Equity
31/12/12 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 21,113,774 20,762,677 18,594,888 18,709,499 18,894,427 17,331,190 14,210,180 5.23%
NOSH 4,463,800 3,859,233 3,718,977 3,719,582 3,719,375 3,719,139 1,859,971 11.94%
Ratio Analysis
31/12/12 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 34.57% 7.06% 4.38% 22.86% 25.14% 24.14% 77.70% -
ROE 3.42% 0.95% 0.77% 4.09% 3.72% 3.85% 15.51% -
Per Share
31/12/12 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 51.68 85.70 107.53 94.94 77.02 76.50 152.45 -13.01%
EPS 16.10 5.09 3.78 20.55 18.89 17.93 118.46 -22.68%
DPS 0.00 20.00 20.00 20.00 20.00 20.00 0.00 -
NAPS 4.73 5.38 5.00 5.03 5.08 4.66 7.64 -5.99%
Adjusted Per Share Value based on latest NOSH - 3,719,582
31/12/12 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 51.68 74.09 89.59 79.11 64.17 63.74 63.52 -2.62%
EPS 16.10 4.40 3.22 17.13 15.74 14.95 49.36 -13.44%
DPS 0.00 17.29 16.66 16.67 16.66 16.66 0.00 -
NAPS 4.73 4.6513 4.1657 4.1914 4.2328 3.8826 3.1834 5.23%
Price Multiplier on Financial Quarter End Date
31/12/12 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/12/12 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 4.30 8.10 8.35 9.20 9.15 9.50 16.00 -
P/RPS 8.32 9.45 7.77 9.69 11.88 12.42 10.49 -2.94%
P/EPS 26.62 159.14 215.79 44.76 48.44 52.96 13.51 9.13%
EY 3.76 0.63 0.46 2.23 2.06 1.89 7.40 -8.35%
DY 0.00 2.47 2.40 2.17 2.19 2.11 0.00 -
P/NAPS 0.91 1.51 1.67 1.83 1.80 2.04 2.09 -10.16%
Price Multiplier on Announcement Date
31/12/12 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date - 06/05/10 11/05/09 12/05/08 10/05/07 10/05/06 16/05/05 -
Price 0.00 8.82 8.50 9.50 9.70 8.55 18.60 -
P/RPS 0.00 10.29 7.90 10.01 12.59 11.18 12.20 -
P/EPS 0.00 173.28 219.66 46.22 51.35 47.66 15.70 -
EY 0.00 0.58 0.46 2.16 1.95 2.10 6.37 -
DY 0.00 2.27 2.35 2.11 2.06 2.34 0.00 -
P/NAPS 0.00 1.64 1.70 1.89 1.91 1.83 2.43 -

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