[MISC] YoY TTM Result on 31-Dec-2011

Stock
[MISC] MISC BHD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011
Profit Trend
QoQ- -233.25%
YoY- -175.16%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
TTM Result
31/12/11 30/06/10 30/09/10 31/12/10 CAGR
Revenue 10,596,346 13,152,152 12,710,236 12,708,716 -16.62%
PBT -1,065,534 1,109,759 1,365,411 2,753,072 -138.70%
Tax -450,565 -97,867 -75,148 -81,998 449.48%
NP -1,516,099 1,011,892 1,290,263 2,671,074 -156.75%
-
NP to SH -1,785,146 876,578 1,163,878 2,375,065 -175.16%
-
Tax Rate - 8.82% 5.50% 2.98% -
Total Cost 12,112,445 12,140,260 11,419,973 10,037,642 20.67%
-
Net Worth 22,295,716 23,786,583 22,206,219 23,924,297 -6.80%
Dividend
31/12/11 30/06/10 30/09/10 31/12/10 CAGR
Div 446,201 1,328,828 1,439,368 2,108,891 -78.84%
Div Payout % 0.00% 151.59% 123.67% 88.79% -
Equity
31/12/11 30/06/10 30/09/10 31/12/10 CAGR
Net Worth 22,295,716 23,786,583 22,206,219 23,924,297 -6.80%
NOSH 4,459,143 4,462,773 4,450,144 4,463,488 -0.09%
Ratio Analysis
31/12/11 30/06/10 30/09/10 31/12/10 CAGR
NP Margin -14.31% 7.69% 10.15% 21.02% -
ROE -8.01% 3.69% 5.24% 9.93% -
Per Share
31/12/11 30/06/10 30/09/10 31/12/10 CAGR
RPS 237.63 294.71 285.61 284.73 -16.54%
EPS -40.03 19.64 26.15 53.21 -175.23%
DPS 10.00 29.78 32.34 47.25 -78.83%
NAPS 5.00 5.33 4.99 5.36 -6.71%
Adjusted Per Share Value based on latest NOSH - 4,459,143
31/12/11 30/06/10 30/09/10 31/12/10 CAGR
RPS 237.38 294.64 284.74 284.71 -16.62%
EPS -39.99 19.64 26.07 53.21 -175.15%
DPS 10.00 29.77 32.25 47.24 -78.83%
NAPS 4.9948 5.3288 4.9747 5.3596 -6.80%
Price Multiplier on Financial Quarter End Date
31/12/11 30/06/10 30/09/10 31/12/10 CAGR
Date 30/12/11 30/06/10 30/09/10 30/12/10 -
Price 5.47 8.60 8.74 8.36 -
P/RPS 2.30 2.92 3.06 2.94 -21.76%
P/EPS -13.66 43.78 33.42 15.71 -186.95%
EY -7.32 2.28 2.99 6.36 -215.09%
DY 1.83 3.46 3.70 5.65 -67.61%
P/NAPS 1.09 1.61 1.75 1.56 -30.12%
Price Multiplier on Announcement Date
31/12/11 30/06/10 30/09/10 31/12/10 CAGR
Date 22/02/12 19/08/10 24/11/10 24/02/11 -
Price 5.80 8.86 8.60 7.45 -
P/RPS 2.44 3.01 3.01 2.62 -6.87%
P/EPS -14.49 45.11 32.88 14.00 -203.50%
EY -6.90 2.22 3.04 7.14 -196.63%
DY 1.72 3.36 3.76 6.34 -72.87%
P/NAPS 1.16 1.66 1.72 1.39 -16.54%

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