[MISC] YoY TTM Result on 31-Dec-2003 [#3]

Stock
[MISC] MISC BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 16.78%
YoY- 57.11%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 11,179,459 10,737,565 10,096,211 6,702,946 5,404,383 5,736,174 5,702,568 11.86%
PBT 2,891,285 4,381,651 3,278,323 1,975,399 1,325,026 1,513,732 1,318,651 13.97%
Tax -27,661 5,343 9,651 -13,716 -76,413 -35,907 -38,606 -5.40%
NP 2,863,624 4,386,994 3,287,974 1,961,683 1,248,613 1,477,825 1,280,045 14.35%
-
NP to SH 2,816,561 4,358,767 3,287,974 1,961,683 1,248,613 1,477,825 1,280,045 14.03%
-
Tax Rate 0.96% -0.12% -0.29% 0.69% 5.77% 2.37% 2.93% -
Total Cost 8,315,835 6,350,571 6,808,237 4,741,263 4,155,770 4,258,349 4,422,523 11.09%
-
Net Worth 18,562,229 14,846,124 11,160,055 9,621,492 8,888,751 7,445,093 6,936,918 17.81%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 1,115,890 930,162 372,150 278,973 278,228 281,212 502,635 14.20%
Div Payout % 39.62% 21.34% 11.32% 14.22% 22.28% 19.03% 39.27% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 18,562,229 14,846,124 11,160,055 9,621,492 8,888,751 7,445,093 6,936,918 17.81%
NOSH 3,719,885 3,711,531 1,860,009 1,857,431 1,859,571 1,861,273 1,862,260 12.21%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 25.62% 40.86% 32.57% 29.27% 23.10% 25.76% 22.45% -
ROE 15.17% 29.36% 29.46% 20.39% 14.05% 19.85% 18.45% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 300.53 289.30 542.80 360.87 290.63 308.19 306.22 -0.31%
EPS 75.72 117.44 176.77 105.61 67.15 79.40 68.74 1.62%
DPS 30.00 25.06 20.00 15.00 15.00 15.16 27.00 1.77%
NAPS 4.99 4.00 6.00 5.18 4.78 4.00 3.725 4.99%
Adjusted Per Share Value based on latest NOSH - 1,857,431
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 250.45 240.55 226.18 150.16 121.07 128.50 127.75 11.86%
EPS 63.10 97.65 73.66 43.95 27.97 33.11 28.68 14.03%
DPS 25.00 20.84 8.34 6.25 6.23 6.30 11.26 14.21%
NAPS 4.1584 3.3259 2.5001 2.1554 1.9913 1.6679 1.554 17.81%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 8.80 9.95 15.30 11.30 6.85 7.70 7.10 -
P/RPS 2.93 3.44 2.82 3.13 2.36 2.50 2.32 3.96%
P/EPS 11.62 8.47 8.66 10.70 10.20 9.70 10.33 1.97%
EY 8.60 11.80 11.55 9.35 9.80 10.31 9.68 -1.95%
DY 3.41 2.52 1.31 1.33 2.19 1.97 3.80 -1.78%
P/NAPS 1.76 2.49 2.55 2.18 1.43 1.93 1.91 -1.35%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 27/02/06 24/02/05 25/02/04 27/02/03 27/02/02 21/02/01 -
Price 9.00 9.65 15.90 12.30 7.60 7.00 7.40 -
P/RPS 2.99 3.34 2.93 3.41 2.62 2.27 2.42 3.58%
P/EPS 11.89 8.22 8.99 11.65 11.32 8.82 10.77 1.66%
EY 8.41 12.17 11.12 8.59 8.83 11.34 9.29 -1.64%
DY 3.33 2.60 1.26 1.22 1.97 2.17 3.65 -1.51%
P/NAPS 1.80 2.41 2.65 2.37 1.59 1.75 1.99 -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