[MIECO] QoQ TTM 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- 10.3%
YoY- 87.95%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 169,736 165,460 164,541 161,470 150,677 145,764 139,050 14.25%
PBT 27,162 25,915 26,857 30,261 25,343 23,235 22,108 14.75%
Tax -359 -16 -790 -2,598 -264 -1,173 -1,410 -59.92%
NP 26,803 25,899 26,067 27,663 25,079 22,062 20,698 18.86%
-
NP to SH 26,803 25,899 26,067 27,663 25,079 22,062 20,698 18.86%
-
Tax Rate 1.32% 0.06% 2.94% 8.59% 1.04% 5.05% 6.38% -
Total Cost 142,933 139,561 138,474 133,807 125,598 123,702 118,352 13.44%
-
Net Worth 329,545 331,742 325,413 210,238 209,700 210,365 210,344 35.00%
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 10,497 10,497 7,362 7,362 7,362 7,362 26.76%
Div Payout % 39.16% 40.53% 40.27% 26.61% 29.36% 33.37% 35.57% -
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 329,545 331,742 325,413 210,238 209,700 210,365 210,344 35.00%
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 15.79% 15.65% 15.84% 17.13% 16.64% 15.14% 14.89% -
ROE 8.13% 7.81% 8.01% 13.16% 11.96% 10.49% 9.84% -
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 80.86 78.80 78.37 76.80 71.85 69.29 66.11 14.41%
EPS 12.77 12.33 12.42 13.16 11.96 10.49 9.84 19.03%
DPS 5.00 5.00 5.00 3.50 3.50 3.50 3.50 26.92%
NAPS 1.57 1.58 1.55 1.00 1.00 1.00 1.00 35.19%
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 16.97 16.55 16.45 16.15 15.07 14.58 13.91 14.21%
EPS 2.68 2.59 2.61 2.77 2.51 2.21 2.07 18.84%
DPS 1.05 1.05 1.05 0.74 0.74 0.74 0.74 26.35%
NAPS 0.3295 0.3317 0.3254 0.2102 0.2097 0.2104 0.2103 35.01%
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 1.60 1.28 1.40 1.35 1.64 1.72 1.41 8.81%
P/EPS 10.10 8.19 8.86 7.90 9.87 11.35 9.45 4.54%
EY 9.90 12.21 11.29 12.65 10.14 8.81 10.58 -4.34%
DY 3.88 4.95 4.55 3.37 2.97 2.94 3.76 2.12%
P/NAPS 0.82 0.64 0.71 1.04 1.18 1.19 0.93 -8.07%
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 2.21 1.29 1.31 1.35 1.61 1.79 1.51 28.99%
P/EPS 14.02 8.27 8.30 7.90 9.70 11.82 10.16 24.02%
EY 7.13 12.09 12.05 12.65 10.31 8.46 9.84 -19.37%
DY 2.79 4.90 4.85 3.37 3.02 2.82 3.50 -14.06%
P/NAPS 1.14 0.65 0.66 1.04 1.16 1.24 1.00 9.15%

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