[MISC] YoY TTM Result on 30-Sep-2002 [#2]

Stock

[MISC] MISC BHD

Announcement Date

21-Nov-2002

Admission Sponsor

Sponsor

Financial Year

31-Mar-2003

Quarter

30-Sep-2002 [#2]

Profit Trend

QoQ- -4.75%

YoY- -26.48%

Quarter Report

MISC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
TTM Result
Revenue	10,898,584	9,172,488	6,051,579	5,388,770	5,819,051	5,632,618	14.10%
YoY %	18.82%	51.57%	12.30%	-7.39%	3.31%	-	-
Horiz. %	193.49%	162.85%	107.44%	95.67%	103.31%	100.00%	-
PBT	4,593,428	2,886,277	1,685,238	1,245,502	1,629,783	1,276,263	29.17%
YoY %	59.15%	71.27%	35.31%	-23.58%	27.70%	-	-
Horiz. %	359.91%	226.15%	132.04%	97.59%	127.70%	100.00%	-
Tax	3,033	3,538	-5,495	-75,943	-38,894	-37,855	-
YoY %	-14.27%	164.39%	92.76%	-95.26%	-2.74%	-	-
Horiz. %	-8.01%	-9.35%	14.52%	200.62%	102.74%	100.00%	-
NP	4,596,461	2,889,815	1,679,743	1,169,559	1,590,889	1,238,408	29.97%
YoY %	59.06%	72.04%	43.62%	-26.48%	28.46%	-	-
Horiz. %	371.16%	233.35%	135.64%	94.44%	128.46%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
NP to SH	4,574,141	2,889,815	1,679,743	1,169,559	1,590,889	1,238,408	29.84%
YoY %	58.28%	72.04%	43.62%	-26.48%	28.46%	-	-
Horiz. %	369.36%	233.35%	135.64%	94.44%	128.46%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Tax Rate	-0.07%	-0.12%	0.33%	6.10%	2.39%	2.97%	-
YoY %	41.67%	-136.36%	-94.59%	155.23%	-19.53%	-	-
Horiz. %	-2.36%	-4.04%	11.11%	205.39%	80.47%	100.00%	-
Total Cost	6,302,123	6,282,673	4,371,836	4,219,211	4,228,162	4,394,210	7.47%
YoY %	0.31%	43.71%	3.62%	-0.21%	-3.78%	-	-
Horiz. %	143.42%	142.98%	99.49%	96.02%	96.22%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Net Worth	14,893,931	11,480,836	9,263,139	8,792,581	7,419,850	6,479,284	18.10%
YoY %	29.73%	23.94%	5.35%	18.50%	14.52%	-	-
Horiz. %	229.87%	177.19%	142.97%	135.70%	114.52%	100.00%	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Dividend
Div	930,162	372,150	278,973	278,228	281,212	502,635	13.09%
YoY %	149.94%	33.40%	0.27%	-1.06%	-44.05%	-	-
Horiz. %	185.06%	74.04%	55.50%	55.35%	55.95%	100.00%	-
Div Payout %	20.34%	12.88%	16.61%	23.79%	17.68%	40.59%	-
YoY %	57.92%	-22.46%	-30.18%	34.56%	-56.44%	-	-
Horiz. %	50.11%	31.73%	40.92%	58.61%	43.56%	100.00%	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Equity
Net Worth	14,893,931	11,480,836	9,263,139	8,792,581	7,419,850	6,479,284	18.10%
YoY %	29.73%	23.94%	5.35%	18.50%	14.52%	-	-
Horiz. %	229.87%	177.19%	142.97%	135.70%	114.52%	100.00%	-
NOSH	1,861,741	1,860,751	1,860,068	1,854,975	1,854,962	1,856,528	0.05%
YoY %	0.05%	0.04%	0.27%	0.00%	-0.08%	-	-
Horiz. %	100.28%	100.23%	100.19%	99.92%	99.92%	100.00%	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Ratio Analysis
NP Margin	42.17%	31.51%	27.76%	21.70%	27.34%	21.99%	-
YoY %	33.83%	13.51%	27.93%	-20.63%	24.33%	-	-
Horiz. %	191.77%	143.29%	126.24%	98.68%	124.33%	100.00%	-
ROE	30.71%	25.17%	18.13%	13.30%	21.44%	19.11%	-
YoY %	22.01%	38.83%	36.32%	-37.97%	12.19%	-	-
Horiz. %	160.70%	131.71%	94.87%	69.60%	112.19%	100.00%	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Per Share
RPS	585.40	492.95	325.34	290.50	313.70	303.40	14.03%
YoY %	18.75%	51.52%	11.99%	-7.40%	3.39%	-	-
Horiz. %	192.95%	162.48%	107.23%	95.75%	103.39%	100.00%	-
EPS	245.69	155.30	90.31	63.05	85.76	66.71	29.77%
YoY %	58.20%	71.96%	43.24%	-26.48%	28.56%	-	-
Horiz. %	368.30%	232.80%	135.38%	94.51%	128.56%	100.00%	-
DPS	50.00	20.00	15.00	15.00	15.16	27.00	13.10%
YoY %	150.00%	33.33%	0.00%	-1.06%	-43.85%	-	-
Horiz. %	185.19%	74.07%	55.56%	55.56%	56.15%	100.00%	-
NAPS	8.00	6.17	4.98	4.74	4.00	3.49	18.03%
YoY %	29.66%	23.90%	5.06%	18.50%	14.61%	-	-
Horiz. %	229.23%	176.79%	142.69%	135.82%	114.61%	100.00%	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Adjusted Per Share Value based on latest NOSH - 1,854,975
RPS	244.15	205.49	135.57	120.72	130.36	126.18	14.10%
YoY %	18.81%	51.57%	12.30%	-7.39%	3.31%	-	-
Horiz. %	193.49%	162.85%	107.44%	95.67%	103.31%	100.00%	-
EPS	102.47	64.74	37.63	26.20	35.64	27.74	29.84%
YoY %	58.28%	72.04%	43.63%	-26.49%	28.48%	-	-
Horiz. %	369.39%	233.38%	135.65%	94.45%	128.48%	100.00%	-
DPS	20.84	8.34	6.25	6.23	6.30	11.26	13.09%
YoY %	149.88%	33.44%	0.32%	-1.11%	-44.05%	-	-
Horiz. %	185.08%	74.07%	55.51%	55.33%	55.95%	100.00%	-
NAPS	3.3366	2.572	2.0752	1.9698	1.6622	1.4515	18.10%
YoY %	29.73%	23.94%	5.35%	18.51%	14.52%	-	-
Horiz. %	229.87%	177.20%	142.97%	135.71%	114.52%	100.00%	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/05	30/09/04	30/09/03	30/09/02	28/09/01	29/09/00	-
Price	18.50	12.70	9.50	7.30	6.70	6.90	-
P/RPS	3.16	2.58	2.92	2.51	2.14	2.27	6.83%
YoY %	22.48%	-11.64%	16.33%	17.29%	-5.73%	-	-
Horiz. %	139.21%	113.66%	128.63%	110.57%	94.27%	100.00%	-
P/EPS	7.53	8.18	10.52	11.58	7.81	10.34	-6.14%
YoY %	-7.95%	-22.24%	-9.15%	48.27%	-24.47%	-	-
Horiz. %	72.82%	79.11%	101.74%	111.99%	75.53%	100.00%	-
EY	13.28	12.23	9.51	8.64	12.80	9.67	6.54%
YoY %	8.59%	28.60%	10.07%	-32.50%	32.37%	-	-
Horiz. %	137.33%	126.47%	98.35%	89.35%	132.37%	100.00%	-
DY	2.70	1.57	1.58	2.05	2.26	3.91	-7.13%
YoY %	71.97%	-0.63%	-22.93%	-9.29%	-42.20%	-	-
Horiz. %	69.05%	40.15%	40.41%	52.43%	57.80%	100.00%	-
P/NAPS	2.31	2.06	1.91	1.54	1.68	1.98	3.12%
YoY %	12.14%	7.85%	24.03%	-8.33%	-15.15%	-	-
Horiz. %	116.67%	104.04%	96.46%	77.78%	84.85%	100.00%	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Announcement Date
Date	22/11/05	10/11/04	12/11/03	21/11/02	28/11/01	08/11/00	-
Price	9.70	14.60	10.90	7.10	6.85	7.50	-
P/RPS	1.66	2.96	3.35	2.44	2.18	2.47	-7.63%
YoY %	-43.92%	-11.64%	37.30%	11.93%	-11.74%	-	-
Horiz. %	67.21%	119.84%	135.63%	98.79%	88.26%	100.00%	-
P/EPS	3.95	9.40	12.07	11.26	7.99	11.24	-18.86%
YoY %	-57.98%	-22.12%	7.19%	40.93%	-28.91%	-	-
Horiz. %	35.14%	83.63%	107.38%	100.18%	71.09%	100.00%	-
EY	25.33	10.64	8.28	8.88	12.52	8.89	23.28%
YoY %	138.06%	28.50%	-6.76%	-29.07%	40.83%	-	-
Horiz. %	284.93%	119.69%	93.14%	99.89%	140.83%	100.00%	-
DY	5.15	1.37	1.38	2.11	2.21	3.60	7.41%
YoY %	275.91%	-0.72%	-34.60%	-4.52%	-38.61%	-	-
Horiz. %	143.06%	38.06%	38.33%	58.61%	61.39%	100.00%	-
P/NAPS	1.21	2.37	2.19	1.50	1.71	2.15	-10.85%
YoY %	-48.95%	8.22%	46.00%	-12.28%	-20.47%	-	-
Horiz. %	56.28%	110.23%	101.86%	69.77%	79.53%	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