[MIECO] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 23.98%
YoY- 24.64%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 198,568 182,319 184,038 169,906 156,804 164,541 166,617 12.39%
PBT 29,308 29,632 33,600 29,202 23,732 26,856 31,100 -3.87%
Tax -3,800 2,139 -1,512 -568 -636 -789 -1,354 98.84%
NP 25,508 31,771 32,088 28,634 23,096 26,067 29,745 -9.72%
-
NP to SH 25,508 31,771 32,088 28,634 23,096 26,067 29,745 -9.72%
-
Tax Rate 12.97% -7.22% 4.50% 1.95% 2.68% 2.94% 4.35% -
Total Cost 173,060 150,548 151,950 141,272 133,708 138,474 136,872 16.91%
-
Net Worth 352,413 346,478 340,200 329,584 331,742 325,574 210,090 41.13%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 15,749 - - - 10,502 - -
Div Payout % - 49.57% - - - 40.29% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 352,413 346,478 340,200 329,584 331,742 325,574 210,090 41.13%
NOSH 209,769 209,986 210,000 209,926 209,963 210,048 210,090 -0.10%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 12.85% 17.43% 17.44% 16.85% 14.73% 15.84% 17.85% -
ROE 7.24% 9.17% 9.43% 8.69% 6.96% 8.01% 14.16% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 94.66 86.82 87.64 80.94 74.68 78.33 79.31 12.50%
EPS 12.16 15.13 15.28 13.64 11.00 12.41 14.16 -9.64%
DPS 0.00 7.50 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.68 1.65 1.62 1.57 1.58 1.55 1.00 41.27%
Adjusted Per Share Value based on latest NOSH - 209,901
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 19.86 18.23 18.40 16.99 15.68 16.45 16.66 12.41%
EPS 2.55 3.18 3.21 2.86 2.31 2.61 2.97 -9.65%
DPS 0.00 1.57 0.00 0.00 0.00 1.05 0.00 -
NAPS 0.3524 0.3465 0.3402 0.3296 0.3317 0.3256 0.2101 41.12%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.72 2.20 1.94 1.29 1.01 1.10 1.04 -
P/RPS 2.87 2.53 2.21 1.59 1.35 1.40 1.31 68.60%
P/EPS 22.37 14.54 12.70 9.46 9.18 8.86 7.35 109.87%
EY 4.47 6.88 7.88 10.57 10.89 11.28 13.61 -52.36%
DY 0.00 3.41 0.00 0.00 0.00 4.55 0.00 -
P/NAPS 1.62 1.33 1.20 0.82 0.64 0.71 1.04 34.33%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 24/05/04 26/02/04 28/11/03 25/08/03 13/05/03 26/02/03 21/11/02 -
Price 2.39 2.95 2.02 1.79 1.02 1.03 1.04 -
P/RPS 2.52 3.40 2.30 2.21 1.37 1.31 1.31 54.61%
P/EPS 19.65 19.50 13.22 13.12 9.27 8.30 7.35 92.51%
EY 5.09 5.13 7.56 7.62 10.78 12.05 13.61 -48.06%
DY 0.00 2.54 0.00 0.00 0.00 4.85 0.00 -
P/NAPS 1.42 1.79 1.25 1.14 0.65 0.66 1.04 23.05%

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