[MISC] YoY TTM Result on 31-Mar-2002 [#4]

Stock
[MISC] MISC BHD
Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- -7.1%
YoY- -7.6%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
TTM Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 10,640,730 7,606,271 5,432,996 5,508,434 5,846,660 5,349,783 14.73%
PBT 4,738,895 2,326,404 1,310,300 1,444,663 1,529,347 1,174,083 32.16%
Tax 24,651 -36,833 363 -71,712 -43,421 -29,506 -
NP 4,763,546 2,289,571 1,310,663 1,372,951 1,485,926 1,144,577 32.98%
-
NP to SH 4,763,546 2,289,571 1,310,663 1,372,951 1,485,926 1,144,577 32.98%
-
Tax Rate -0.52% 1.58% -0.03% 4.96% 2.84% 2.51% -
Total Cost 5,877,184 5,316,700 4,122,333 4,135,483 4,360,734 4,205,206 6.92%
-
Net Worth 13,019,799 10,385,793 9,243,321 7,419,439 7,387,328 5,903,343 17.12%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 1,116,138 - 557,219 556,473 4,824 - -
Div Payout % 23.43% - 42.51% 40.53% 0.32% - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 13,019,799 10,385,793 9,243,321 7,419,439 7,387,328 5,903,343 17.12%
NOSH 1,859,971 1,861,253 1,859,823 1,854,859 1,855,180 1,864,606 -0.04%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 44.77% 30.10% 24.12% 24.92% 25.41% 21.39% -
ROE 36.59% 22.05% 14.18% 18.50% 20.11% 19.39% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 572.09 408.66 292.12 296.97 315.15 286.91 14.79%
EPS 256.11 123.01 70.47 74.02 80.10 61.38 33.04%
DPS 60.00 0.00 30.00 30.00 0.26 0.00 -
NAPS 7.00 5.58 4.97 4.00 3.982 3.166 17.18%
Adjusted Per Share Value based on latest NOSH - 1,854,859
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 238.38 170.40 121.71 123.40 130.98 119.85 14.73%
EPS 106.72 51.29 29.36 30.76 33.29 25.64 32.98%
DPS 25.00 0.00 12.48 12.47 0.11 0.00 -
NAPS 2.9168 2.3267 2.0707 1.6621 1.6549 1.3225 17.12%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 16.00 13.70 7.50 7.05 7.15 6.95 -
P/RPS 2.80 3.35 2.57 2.37 2.27 2.42 2.95%
P/EPS 6.25 11.14 10.64 9.52 8.93 11.32 -11.19%
EY 16.01 8.98 9.40 10.50 11.20 8.83 12.63%
DY 3.75 0.00 4.00 4.26 0.04 0.00 -
P/NAPS 2.29 2.46 1.51 1.76 1.80 2.20 0.80%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 16/05/05 24/05/04 27/05/03 29/05/02 24/05/01 - -
Price 18.60 11.80 7.65 7.45 7.10 0.00 -
P/RPS 3.25 2.89 2.62 2.51 2.25 0.00 -
P/EPS 7.26 9.59 10.86 10.06 8.86 0.00 -
EY 13.77 10.42 9.21 9.94 11.28 0.00 -
DY 3.23 0.00 3.92 4.03 0.04 0.00 -
P/NAPS 2.66 2.11 1.54 1.86 1.78 0.00 -

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
Post a Comment