[MIECO] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 12.06%
YoY- 7.88%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 217,690 198,568 182,319 184,038 169,906 156,804 164,541 20.53%
PBT 33,308 29,308 29,632 33,600 29,202 23,732 26,856 15.45%
Tax -8,550 -3,800 2,139 -1,512 -568 -636 -789 390.40%
NP 24,758 25,508 31,771 32,088 28,634 23,096 26,067 -3.37%
-
NP to SH 24,758 25,508 31,771 32,088 28,634 23,096 26,067 -3.37%
-
Tax Rate 25.67% 12.97% -7.22% 4.50% 1.95% 2.68% 2.94% -
Total Cost 192,932 173,060 150,548 151,950 141,272 133,708 138,474 24.77%
-
Net Worth 357,288 352,413 346,478 340,200 329,584 331,742 325,574 6.39%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 15,749 - - - 10,502 -
Div Payout % - - 49.57% - - - 40.29% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 357,288 352,413 346,478 340,200 329,584 331,742 325,574 6.39%
NOSH 210,169 209,769 209,986 210,000 209,926 209,963 210,048 0.03%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 11.37% 12.85% 17.43% 17.44% 16.85% 14.73% 15.84% -
ROE 6.93% 7.24% 9.17% 9.43% 8.69% 6.96% 8.01% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 103.58 94.66 86.82 87.64 80.94 74.68 78.33 20.49%
EPS 11.78 12.16 15.13 15.28 13.64 11.00 12.41 -3.41%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 5.00 -
NAPS 1.70 1.68 1.65 1.62 1.57 1.58 1.55 6.35%
Adjusted Per Share Value based on latest NOSH - 210,107
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 21.77 19.86 18.23 18.40 16.99 15.68 16.45 20.55%
EPS 2.48 2.55 3.18 3.21 2.86 2.31 2.61 -3.35%
DPS 0.00 0.00 1.57 0.00 0.00 0.00 1.05 -
NAPS 0.3573 0.3524 0.3465 0.3402 0.3296 0.3317 0.3256 6.39%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.77 2.72 2.20 1.94 1.29 1.01 1.10 -
P/RPS 2.67 2.87 2.53 2.21 1.59 1.35 1.40 53.84%
P/EPS 23.51 22.37 14.54 12.70 9.46 9.18 8.86 91.78%
EY 4.25 4.47 6.88 7.88 10.57 10.89 11.28 -47.86%
DY 0.00 0.00 3.41 0.00 0.00 0.00 4.55 -
P/NAPS 1.63 1.62 1.33 1.20 0.82 0.64 0.71 74.11%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 20/08/04 24/05/04 26/02/04 28/11/03 25/08/03 13/05/03 26/02/03 -
Price 2.42 2.39 2.95 2.02 1.79 1.02 1.03 -
P/RPS 2.34 2.52 3.40 2.30 2.21 1.37 1.31 47.27%
P/EPS 20.54 19.65 19.50 13.22 13.12 9.27 8.30 83.05%
EY 4.87 5.09 5.13 7.56 7.62 10.78 12.05 -45.36%
DY 0.00 0.00 2.54 0.00 0.00 0.00 4.85 -
P/NAPS 1.42 1.42 1.79 1.25 1.14 0.65 0.66 66.73%

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