[MIECO] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 3.92%
YoY- 13.04%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 164,541 166,617 159,804 151,984 139,788 137,176 136,262 13.35%
PBT 26,856 31,100 28,592 27,500 20,070 20,778 22,122 13.76%
Tax -789 -1,354 -5,618 -6,800 -150 88 -3,724 -64.35%
NP 26,067 29,745 22,974 20,700 19,920 20,866 18,398 26.06%
-
NP to SH 26,067 29,745 22,974 20,700 19,920 20,866 18,398 26.06%
-
Tax Rate 2.94% 4.35% 19.65% 24.73% 0.75% -0.42% 16.83% -
Total Cost 138,474 136,872 136,830 131,284 119,868 116,309 117,864 11.30%
-
Net Worth 325,574 210,090 323,400 317,652 312,758 315,100 308,568 3.63%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 10,502 - - - 7,346 - - -
Div Payout % 40.29% - - - 36.88% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 325,574 210,090 323,400 317,652 312,758 315,100 308,568 3.63%
NOSH 210,048 210,090 210,000 210,365 209,905 210,067 209,910 0.04%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 15.84% 17.85% 14.38% 13.62% 14.25% 15.21% 13.50% -
ROE 8.01% 14.16% 7.10% 6.52% 6.37% 6.62% 5.96% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 78.33 79.31 76.10 72.25 66.60 65.30 64.91 13.30%
EPS 12.41 14.16 10.94 9.84 9.49 9.93 8.76 26.05%
DPS 5.00 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 1.55 1.00 1.54 1.51 1.49 1.50 1.47 3.58%
Adjusted Per Share Value based on latest NOSH - 210,365
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 16.45 16.66 15.98 15.20 13.98 13.72 13.63 13.31%
EPS 2.61 2.97 2.30 2.07 1.99 2.09 1.84 26.16%
DPS 1.05 0.00 0.00 0.00 0.73 0.00 0.00 -
NAPS 0.3256 0.2101 0.3234 0.3177 0.3128 0.3151 0.3086 3.62%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 1.10 1.04 1.18 1.19 0.93 0.80 0.89 -
P/RPS 1.40 1.31 1.55 1.65 1.40 1.23 1.37 1.45%
P/EPS 8.86 7.35 10.79 12.09 9.80 8.05 10.15 -8.64%
EY 11.28 13.61 9.27 8.27 10.20 12.42 9.85 9.43%
DY 4.55 0.00 0.00 0.00 3.76 0.00 0.00 -
P/NAPS 0.71 1.04 0.77 0.79 0.62 0.53 0.61 10.61%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 21/11/02 15/08/02 23/05/02 26/02/02 24/10/01 20/07/01 -
Price 1.03 1.04 1.16 1.24 1.00 0.82 1.03 -
P/RPS 1.31 1.31 1.52 1.72 1.50 1.26 1.59 -12.08%
P/EPS 8.30 7.35 10.60 12.60 10.54 8.26 11.75 -20.63%
EY 12.05 13.61 9.43 7.94 9.49 12.11 8.51 26.01%
DY 4.85 0.00 0.00 0.00 3.50 0.00 0.00 -
P/NAPS 0.66 1.04 0.75 0.82 0.67 0.55 0.70 -3.83%

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