[MISC] YoY TTM Result on 31-Mar-2005 [#4]

Stock
[MISC] MISC BHD
Announcement Date
16-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 44.88%
YoY- 108.05%
Quarter Report
Latest QR
Upcoming QR
MISC's Result
MISC's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 12,947,492 11,198,945 10,747,080 10,640,730 7,606,271 5,432,996 5,508,434 15.29%
PBT 2,599,427 2,930,309 2,900,793 4,738,895 2,326,404 1,310,300 1,444,663 10.27%
Tax -71,032 -33,381 -30,190 24,651 -36,833 363 -71,712 -0.15%
NP 2,528,395 2,896,928 2,870,603 4,763,546 2,289,571 1,310,663 1,372,951 10.70%
-
NP to SH 2,420,359 2,852,023 2,822,573 4,763,546 2,289,571 1,310,663 1,372,951 9.90%
-
Tax Rate 2.73% 1.14% 1.04% -0.52% 1.58% -0.03% 4.96% -
Total Cost 10,419,097 8,302,017 7,876,477 5,877,184 5,316,700 4,122,333 4,135,483 16.63%
-
Net Worth 18,709,499 18,894,427 17,331,190 13,019,799 10,385,793 9,243,321 7,419,439 16.65%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 1,301,736 1,115,937 930,002 1,116,138 - 557,219 556,473 15.20%
Div Payout % 53.78% 39.13% 32.95% 23.43% - 42.51% 40.53% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 18,709,499 18,894,427 17,331,190 13,019,799 10,385,793 9,243,321 7,419,439 16.65%
NOSH 3,719,582 3,719,375 3,719,139 1,859,971 1,861,253 1,859,823 1,854,859 12.28%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 19.53% 25.87% 26.71% 44.77% 30.10% 24.12% 24.92% -
ROE 12.94% 15.09% 16.29% 36.59% 22.05% 14.18% 18.50% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 348.09 301.10 288.97 572.09 408.66 292.12 296.97 2.68%
EPS 65.07 76.68 75.89 256.11 123.01 70.47 74.02 -2.12%
DPS 35.00 30.00 25.01 60.00 0.00 30.00 30.00 2.60%
NAPS 5.03 5.08 4.66 7.00 5.58 4.97 4.00 3.88%
Adjusted Per Share Value based on latest NOSH - 1,859,971
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 290.06 250.88 240.76 238.38 170.40 121.71 123.40 15.29%
EPS 54.22 63.89 63.23 106.72 51.29 29.36 30.76 9.89%
DPS 29.16 25.00 20.83 25.00 0.00 12.48 12.47 15.19%
NAPS 4.1914 4.2328 3.8826 2.9168 2.3267 2.0707 1.6621 16.65%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 9.20 9.15 9.50 16.00 13.70 7.50 7.05 -
P/RPS 2.64 3.04 3.29 2.80 3.35 2.57 2.37 1.81%
P/EPS 14.14 11.93 12.52 6.25 11.14 10.64 9.52 6.80%
EY 7.07 8.38 7.99 16.01 8.98 9.40 10.50 -6.37%
DY 3.80 3.28 2.63 3.75 0.00 4.00 4.26 -1.88%
P/NAPS 1.83 1.80 2.04 2.29 2.46 1.51 1.76 0.65%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 12/05/08 10/05/07 10/05/06 16/05/05 24/05/04 27/05/03 29/05/02 -
Price 9.50 9.70 8.55 18.60 11.80 7.65 7.45 -
P/RPS 2.73 3.22 2.96 3.25 2.89 2.62 2.51 1.40%
P/EPS 14.60 12.65 11.27 7.26 9.59 10.86 10.06 6.39%
EY 6.85 7.91 8.88 13.77 10.42 9.21 9.94 -6.01%
DY 3.68 3.09 2.92 3.23 0.00 3.92 4.03 -1.50%
P/NAPS 1.89 1.91 1.83 2.66 2.11 1.54 1.86 0.26%

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