[MISC] YoY TTM Result on 30-Jun-2007 [#1]

Stock

[MISC] MISC BHD

Announcement Date

16-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Mar-2008

Quarter

30-Jun-2007 [#1]

Profit Trend

QoQ- 1.87%

YoY- 11.33%

Quarter Report

BMSBQuarterlyReport0607.xls

Latest QR

Upcoming QR

MISC's Result

MISC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	12,325,639	16,027,603	13,675,570	11,401,430	10,866,180	10,921,467	8,446,608	5.75%
YoY %	-23.10%	17.20%	19.95%	4.93%	-0.51%	29.30%	-	-
Horiz. %	145.92%	189.75%	161.91%	134.98%	128.65%	129.30%	100.00%	-
PBT	2,244,263	1,270,381	2,558,621	3,006,992	2,674,016	4,564,584	2,788,984	-3.16%
YoY %	76.66%	-50.35%	-14.91%	12.45%	-41.42%	63.66%	-	-
Horiz. %	80.47%	45.55%	91.74%	107.82%	95.88%	163.66%	100.00%	-
Tax	-16,875	-59,794	-66,032	-47,972	-25,293	23,875	-29,602	-7.98%
YoY %	71.78%	9.45%	-37.65%	-89.67%	-205.94%	180.65%	-	-
Horiz. %	57.01%	201.99%	223.07%	162.06%	85.44%	-80.65%	100.00%	-
NP	2,227,388	1,210,587	2,492,589	2,959,020	2,648,723	4,588,459	2,759,382	-3.12%
YoY %	83.99%	-51.43%	-15.76%	11.71%	-42.27%	66.29%	-	-
Horiz. %	80.72%	43.87%	90.33%	107.23%	95.99%	166.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,870,751	1,077,183	2,367,601	2,905,419	2,609,836	4,578,311	2,759,382	-5.59%
YoY %	73.67%	-54.50%	-18.51%	11.33%	-43.00%	65.92%	-	-
Horiz. %	67.80%	39.04%	85.80%	105.29%	94.58%	165.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.75%	4.71%	2.58%	1.60%	0.95%	-0.52%	1.06%	-
YoY %	-84.08%	82.56%	61.25%	68.42%	282.69%	-149.06%	-	-
Horiz. %	70.75%	444.34%	243.40%	150.94%	89.62%	-49.06%	100.00%	-
Total Cost	10,098,251	14,817,016	11,182,981	8,442,410	8,217,457	6,333,008	5,687,226	8.87%
YoY %	-31.85%	32.50%	32.46%	2.74%	29.76%	11.35%	-	-
Horiz. %	177.56%	260.53%	196.63%	148.45%	144.49%	111.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	23,068,614	18,586,703	19,783,816	19,460,062	18,634,774	14,880,872	11,302,560	11.14%
YoY %	24.11%	-6.05%	1.66%	4.43%	25.23%	31.66%	-	-
Horiz. %	204.10%	164.45%	175.04%	172.17%	164.87%	131.66%	100.00%	-

	31/03/11	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	1,783,246	1,301,890	1,301,736	1,115,937	930,002	1,116,138	-	-
YoY %	36.97%	0.01%	16.65%	19.99%	-16.68%	0.00%	-	-
Horiz. %	159.77%	116.64%	116.63%	99.98%	83.32%	100.00%	-	-
Div Payout %	95.32%	120.86%	54.98%	38.41%	35.63%	24.38%	-	-
YoY %	-21.13%	119.83%	43.14%	7.80%	46.14%	0.00%	-	-
Horiz. %	390.98%	495.73%	225.51%	157.55%	146.14%	100.00%	-	-

	31/03/11	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	23,068,614	18,586,703	19,783,816	19,460,062	18,634,774	14,880,872	11,302,560	11.14%
YoY %	24.11%	-6.05%	1.66%	4.43%	25.23%	31.66%	-	-
Horiz. %	204.10%	164.45%	175.04%	172.17%	164.87%	131.66%	100.00%	-
NOSH	4,462,014	3,717,340	3,718,762	3,720,853	3,719,515	1,860,109	1,858,973	13.84%
YoY %	20.03%	-0.04%	-0.06%	0.04%	99.96%	0.06%	-	-
Horiz. %	240.03%	199.97%	200.04%	200.16%	200.08%	100.06%	100.00%	-

	31/03/11	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	18.07%	7.55%	18.23%	25.95%	24.38%	42.01%	32.67%	-
YoY %	139.34%	-58.58%	-29.75%	6.44%	-41.97%	28.59%	-	-
Horiz. %	55.31%	23.11%	55.80%	79.43%	74.63%	128.59%	100.00%	-
ROE	8.11%	5.80%	11.97%	14.93%	14.01%	30.77%	24.41%	-
YoY %	39.83%	-51.55%	-19.83%	6.57%	-54.47%	26.05%	-	-
Horiz. %	33.22%	23.76%	49.04%	61.16%	57.39%	126.05%	100.00%	-

	31/03/11	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	276.23	431.16	367.75	306.42	292.14	587.14	454.37	-7.10%
YoY %	-35.93%	17.24%	20.02%	4.89%	-50.24%	29.22%	-	-
Horiz. %	60.79%	94.89%	80.94%	67.44%	64.30%	129.22%	100.00%	-
EPS	41.93	28.98	63.67	78.08	70.17	246.13	148.44	-17.07%
YoY %	44.69%	-54.48%	-18.46%	11.27%	-71.49%	65.81%	-	-
Horiz. %	28.25%	19.52%	42.89%	52.60%	47.27%	165.81%	100.00%	-
DPS	40.00	35.00	35.00	30.00	25.00	60.00	0.00	-
YoY %	14.29%	0.00%	16.67%	20.00%	-58.33%	0.00%	-	-
Horiz. %	66.67%	58.33%	58.33%	50.00%	41.67%	100.00%	-	-
NAPS	5.17	5.00	5.32	5.23	5.01	8.00	6.08	-2.37%
YoY %	3.40%	-6.02%	1.72%	4.39%	-37.38%	31.58%	-	-
Horiz. %	85.03%	82.24%	87.50%	86.02%	82.40%	131.58%	100.00%	-

	31/03/11	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 3,720,853
RPS	276.12	359.06	306.37	255.42	243.43	244.67	189.22	5.75%
YoY %	-23.10%	17.20%	19.95%	4.93%	-0.51%	29.30%	-	-
Horiz. %	145.93%	189.76%	161.91%	134.99%	128.65%	129.30%	100.00%	-
EPS	41.91	24.13	53.04	65.09	58.47	102.57	61.82	-5.59%
YoY %	73.68%	-54.51%	-18.51%	11.32%	-43.00%	65.92%	-	-
Horiz. %	67.79%	39.03%	85.80%	105.29%	94.58%	165.92%	100.00%	-
DPS	39.95	29.17	29.16	25.00	20.83	25.00	0.00	-
YoY %	36.96%	0.03%	16.64%	20.02%	-16.68%	0.00%	-	-
Horiz. %	159.80%	116.68%	116.64%	100.00%	83.32%	100.00%	-	-
NAPS	5.1679	4.1639	4.4321	4.3595	4.1746	3.3337	2.532	11.14%
YoY %	24.11%	-6.05%	1.67%	4.43%	25.22%	31.66%	-	-
Horiz. %	204.10%	164.45%	175.04%	172.18%	164.87%	131.66%	100.00%	-

	31/03/11	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	7.87	8.55	8.25	9.80	7.70	17.90	11.80	-
P/RPS	2.85	1.98	2.24	3.20	2.64	3.05	2.60	1.36%
YoY %	43.94%	-11.61%	-30.00%	21.21%	-13.44%	17.31%	-	-
Horiz. %	109.62%	76.15%	86.15%	123.08%	101.54%	117.31%	100.00%	-
P/EPS	18.77	29.51	12.96	12.55	10.97	7.27	7.95	13.56%
YoY %	-36.39%	127.70%	3.27%	14.40%	50.89%	-8.55%	-	-
Horiz. %	236.10%	371.19%	163.02%	157.86%	137.99%	91.45%	100.00%	-
EY	5.33	3.39	7.72	7.97	9.11	13.75	12.58	-11.94%
YoY %	57.23%	-56.09%	-3.14%	-12.51%	-33.75%	9.30%	-	-
Horiz. %	42.37%	26.95%	61.37%	63.35%	72.42%	109.30%	100.00%	-
DY	5.08	4.09	4.24	3.06	3.25	3.35	0.00	-
YoY %	24.21%	-3.54%	38.56%	-5.85%	-2.99%	0.00%	-	-
Horiz. %	151.64%	122.09%	126.57%	91.34%	97.01%	100.00%	-	-
P/NAPS	1.52	1.71	1.55	1.87	1.54	2.24	1.94	-3.54%
YoY %	-11.11%	10.32%	-17.11%	21.43%	-31.25%	15.46%	-	-
Horiz. %	78.35%	88.14%	79.90%	96.39%	79.38%	115.46%	100.00%	-

	31/03/11	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	11/05/11	20/08/09	18/08/08	16/08/07	14/08/06	22/08/05	12/08/04	-
Price	7.31	8.66	8.75	9.40	8.80	18.20	12.20	-
P/RPS	2.65	2.01	2.38	3.07	3.01	3.10	2.69	-0.22%
YoY %	31.84%	-15.55%	-22.48%	1.99%	-2.90%	15.24%	-	-
Horiz. %	98.51%	74.72%	88.48%	114.13%	111.90%	115.24%	100.00%	-
P/EPS	17.44	29.89	13.74	12.04	12.54	7.39	8.22	11.78%
YoY %	-41.65%	117.54%	14.12%	-3.99%	69.69%	-10.10%	-	-
Horiz. %	212.17%	363.63%	167.15%	146.47%	152.55%	89.90%	100.00%	-
EY	5.74	3.35	7.28	8.31	7.97	13.52	12.17	-10.53%
YoY %	71.34%	-53.98%	-12.39%	4.27%	-41.05%	11.09%	-	-
Horiz. %	47.17%	27.53%	59.82%	68.28%	65.49%	111.09%	100.00%	-
DY	5.47	4.04	4.00	3.19	2.84	3.30	0.00	-
YoY %	35.40%	1.00%	25.39%	12.32%	-13.94%	0.00%	-	-
Horiz. %	165.76%	122.42%	121.21%	96.67%	86.06%	100.00%	-	-
P/NAPS	1.41	1.73	1.64	1.80	1.76	2.28	2.01	-5.11%
YoY %	-18.50%	5.49%	-8.89%	2.27%	-22.81%	13.43%	-	-
Horiz. %	70.15%	86.07%	81.59%	89.55%	87.56%	113.43%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos