[MIECO] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
21-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 38.28%
YoY- 39.74%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 45,752 39,201 39,578 45,205 41,589 37,996 36,906 15.44%
PBT 8,668 5,933 3,532 9,029 7,421 6,875 4,486 55.32%
Tax -125 -159 226 -301 -1,109 -1,700 -216 -30.62%
NP 8,543 5,774 3,758 8,728 6,312 5,175 4,270 58.97%
-
NP to SH 8,543 5,774 3,758 8,728 6,312 5,175 4,270 58.97%
-
Tax Rate 1.44% 2.68% -6.40% 3.33% 14.94% 24.73% 4.81% -
Total Cost 37,209 33,427 35,820 36,477 35,277 32,821 32,636 9.16%
-
Net Worth 329,545 331,742 325,413 210,238 322,939 317,652 313,413 3.41%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 10,497 - - - 7,362 -
Div Payout % - - 279.33% - - - 172.41% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 329,545 331,742 325,413 210,238 322,939 317,652 313,413 3.41%
NOSH 209,901 209,963 209,944 210,238 209,700 210,365 210,344 -0.14%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 18.67% 14.73% 9.50% 19.31% 15.18% 13.62% 11.57% -
ROE 2.59% 1.74% 1.15% 4.15% 1.95% 1.63% 1.36% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 21.80 18.67 18.85 21.50 19.83 18.06 17.55 15.60%
EPS 4.07 2.75 1.79 4.16 3.01 2.46 2.03 59.20%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 3.50 -
NAPS 1.57 1.58 1.55 1.00 1.54 1.51 1.49 3.55%
Adjusted Per Share Value based on latest NOSH - 210,238
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 4.58 3.92 3.96 4.52 4.16 3.80 3.69 15.53%
EPS 0.85 0.58 0.38 0.87 0.63 0.52 0.43 57.70%
DPS 0.00 0.00 1.05 0.00 0.00 0.00 0.74 -
NAPS 0.3295 0.3317 0.3254 0.2102 0.3229 0.3177 0.3134 3.40%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.29 1.01 1.10 1.04 1.18 1.19 0.93 -
P/RPS 5.92 5.41 5.84 4.84 5.95 6.59 5.30 7.67%
P/EPS 31.70 36.73 61.45 25.05 39.20 48.37 45.81 -21.81%
EY 3.16 2.72 1.63 3.99 2.55 2.07 2.18 28.16%
DY 0.00 0.00 4.55 0.00 0.00 0.00 3.76 -
P/NAPS 0.82 0.64 0.71 1.04 0.77 0.79 0.62 20.55%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 25/08/03 13/05/03 26/02/03 21/11/02 15/08/02 23/05/02 26/02/02 -
Price 1.79 1.02 1.03 1.04 1.16 1.24 1.00 -
P/RPS 8.21 5.46 5.46 4.84 5.85 6.87 5.70 27.62%
P/EPS 43.98 37.09 57.54 25.05 38.54 50.41 49.26 -7.29%
EY 2.27 2.70 1.74 3.99 2.59 1.98 2.03 7.75%
DY 0.00 0.00 4.85 0.00 0.00 0.00 3.50 -
P/NAPS 1.14 0.65 0.66 1.04 0.75 0.82 0.67 42.66%

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