[MIECO] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 16.0%
YoY- -10.5%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 246,342 231,052 236,656 230,097 217,690 198,568 182,319 22.24%
PBT 15,158 29,228 38,418 37,486 33,308 29,308 29,632 -36.06%
Tax -9,946 -19,284 -7,930 -8,766 -8,550 -3,800 2,139 -
NP 5,212 9,944 30,488 28,720 24,758 25,508 31,771 -70.06%
-
NP to SH 5,212 9,944 30,488 28,720 24,758 25,508 31,771 -70.06%
-
Tax Rate 65.62% 65.98% 20.64% 23.38% 25.67% 12.97% -7.22% -
Total Cost 241,130 221,108 206,168 201,377 192,932 173,060 150,548 36.93%
-
Net Worth 363,579 379,220 375,850 367,397 357,288 352,413 346,478 3.26%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 15,747 - - - 15,749 -
Div Payout % - - 51.65% - - - 49.57% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 363,579 379,220 375,850 367,397 357,288 352,413 346,478 3.26%
NOSH 210,161 210,677 209,972 209,941 210,169 209,769 209,986 0.05%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 2.12% 4.30% 12.88% 12.48% 11.37% 12.85% 17.43% -
ROE 1.43% 2.62% 8.11% 7.82% 6.93% 7.24% 9.17% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 117.22 109.67 112.71 109.60 103.58 94.66 86.82 22.18%
EPS 2.48 4.72 14.52 13.68 11.78 12.16 15.13 -70.08%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 7.50 -
NAPS 1.73 1.80 1.79 1.75 1.70 1.68 1.65 3.20%
Adjusted Per Share Value based on latest NOSH - 210,114
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 24.63 23.11 23.67 23.01 21.77 19.86 18.23 22.23%
EPS 0.52 0.99 3.05 2.87 2.48 2.55 3.18 -70.12%
DPS 0.00 0.00 1.57 0.00 0.00 0.00 1.57 -
NAPS 0.3636 0.3792 0.3759 0.3674 0.3573 0.3524 0.3465 3.26%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.16 2.20 2.52 2.55 2.77 2.72 2.20 -
P/RPS 1.84 2.01 2.24 2.33 2.67 2.87 2.53 -19.14%
P/EPS 87.10 46.61 17.36 18.64 23.51 22.37 14.54 230.19%
EY 1.15 2.15 5.76 5.36 4.25 4.47 6.88 -69.68%
DY 0.00 0.00 2.98 0.00 0.00 0.00 3.41 -
P/NAPS 1.25 1.22 1.41 1.46 1.63 1.62 1.33 -4.05%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 24/05/05 25/02/05 26/11/04 20/08/04 24/05/04 26/02/04 -
Price 1.90 1.85 2.31 2.70 2.42 2.39 2.95 -
P/RPS 1.62 1.69 2.05 2.46 2.34 2.52 3.40 -39.02%
P/EPS 76.61 39.19 15.91 19.74 20.54 19.65 19.50 149.18%
EY 1.31 2.55 6.29 5.07 4.87 5.09 5.13 -59.78%
DY 0.00 0.00 3.25 0.00 0.00 0.00 2.54 -
P/NAPS 1.10 1.03 1.29 1.54 1.42 1.42 1.79 -27.74%

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