[MIECO] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 16.85%
YoY- 30.86%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 138,029 84,953 39,201 164,541 124,963 79,902 37,996 136.12%
PBT 25,200 14,601 5,933 26,856 23,325 14,296 6,875 137.54%
Tax -1,134 -284 -159 -789 -1,016 -2,809 -1,700 -23.63%
NP 24,066 14,317 5,774 26,067 22,309 11,487 5,175 178.34%
-
NP to SH 24,066 14,317 5,774 26,067 22,309 11,487 5,175 178.34%
-
Tax Rate 4.50% 1.95% 2.68% 2.94% 4.36% 19.65% 24.73% -
Total Cost 113,963 70,636 33,427 138,474 102,654 68,415 32,821 129.12%
-
Net Worth 340,199 329,584 331,742 325,574 210,090 323,400 317,652 4.67%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 10,502 - - - -
Div Payout % - - - 40.29% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 340,199 329,584 331,742 325,574 210,090 323,400 317,652 4.67%
NOSH 209,999 209,926 209,963 210,048 210,090 210,000 210,365 -0.11%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 17.44% 16.85% 14.73% 15.84% 17.85% 14.38% 13.62% -
ROE 7.07% 4.34% 1.74% 8.01% 10.62% 3.55% 1.63% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 65.73 40.47 18.67 78.33 59.48 38.05 18.06 136.42%
EPS 11.46 6.82 2.75 12.41 10.62 5.47 2.46 178.67%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.62 1.57 1.58 1.55 1.00 1.54 1.51 4.79%
Adjusted Per Share Value based on latest NOSH - 209,944
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 13.80 8.50 3.92 16.45 12.50 7.99 3.80 136.07%
EPS 2.41 1.43 0.58 2.61 2.23 1.15 0.52 177.71%
DPS 0.00 0.00 0.00 1.05 0.00 0.00 0.00 -
NAPS 0.3402 0.3296 0.3317 0.3256 0.2101 0.3234 0.3177 4.66%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.94 1.29 1.01 1.10 1.04 1.18 1.19 -
P/RPS 2.95 3.19 5.41 1.40 1.75 3.10 6.59 -41.45%
P/EPS 16.93 18.91 36.73 8.86 9.79 21.57 48.37 -50.30%
EY 5.91 5.29 2.72 11.28 10.21 4.64 2.07 101.12%
DY 0.00 0.00 0.00 4.55 0.00 0.00 0.00 -
P/NAPS 1.20 0.82 0.64 0.71 1.04 0.77 0.79 32.10%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 25/08/03 13/05/03 26/02/03 21/11/02 15/08/02 23/05/02 -
Price 2.02 1.79 1.02 1.03 1.04 1.16 1.24 -
P/RPS 3.07 4.42 5.46 1.31 1.75 3.05 6.87 -41.52%
P/EPS 17.63 26.25 37.09 8.30 9.79 21.21 50.41 -50.32%
EY 5.67 3.81 2.70 12.05 10.21 4.72 1.98 101.52%
DY 0.00 0.00 0.00 4.85 0.00 0.00 0.00 -
P/NAPS 1.25 1.14 0.65 0.66 1.04 0.75 0.82 32.41%

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