[MIECO] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
13-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -0.64%
YoY- 17.39%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 182,319 177,607 169,736 165,460 164,541 161,470 150,677 13.51%
PBT 29,632 28,732 27,162 25,915 26,857 30,261 25,343 10.95%
Tax 2,139 -908 -359 -16 -790 -2,598 -264 -
NP 31,771 27,824 26,803 25,899 26,067 27,663 25,079 17.02%
-
NP to SH 31,771 27,824 26,803 25,899 26,067 27,663 25,079 17.02%
-
Tax Rate -7.22% 3.16% 1.32% 0.06% 2.94% 8.59% 1.04% -
Total Cost 150,548 149,783 142,933 139,561 138,474 133,807 125,598 12.80%
-
Net Worth 346,410 340,374 329,545 331,742 325,413 210,238 209,700 39.61%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 15,745 10,497 10,497 10,497 10,497 7,362 7,362 65.76%
Div Payout % 49.56% 37.73% 39.16% 40.53% 40.27% 26.61% 29.36% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 346,410 340,374 329,545 331,742 325,413 210,238 209,700 39.61%
NOSH 209,945 210,107 209,901 209,963 209,944 210,238 209,700 0.07%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 17.43% 15.67% 15.79% 15.65% 15.84% 17.13% 16.64% -
ROE 9.17% 8.17% 8.13% 7.81% 8.01% 13.16% 11.96% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 86.84 84.53 80.86 78.80 78.37 76.80 71.85 13.42%
EPS 15.13 13.24 12.77 12.33 12.42 13.16 11.96 16.91%
DPS 7.50 5.00 5.00 5.00 5.00 3.50 3.50 65.98%
NAPS 1.65 1.62 1.57 1.58 1.55 1.00 1.00 39.50%
Adjusted Per Share Value based on latest NOSH - 209,963
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 18.23 17.76 16.97 16.55 16.45 16.15 15.07 13.49%
EPS 3.18 2.78 2.68 2.59 2.61 2.77 2.51 17.03%
DPS 1.57 1.05 1.05 1.05 1.05 0.74 0.74 64.88%
NAPS 0.3464 0.3404 0.3295 0.3317 0.3254 0.2102 0.2097 39.61%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.20 1.94 1.29 1.01 1.10 1.04 1.18 -
P/RPS 2.53 2.30 1.60 1.28 1.40 1.35 1.64 33.40%
P/EPS 14.54 14.65 10.10 8.19 8.86 7.90 9.87 29.37%
EY 6.88 6.83 9.90 12.21 11.29 12.65 10.14 -22.73%
DY 3.41 2.58 3.88 4.95 4.55 3.37 2.97 9.61%
P/NAPS 1.33 1.20 0.82 0.64 0.71 1.04 1.18 8.28%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 28/11/03 25/08/03 13/05/03 26/02/03 21/11/02 15/08/02 -
Price 2.95 2.02 1.79 1.02 1.03 1.04 1.16 -
P/RPS 3.40 2.39 2.21 1.29 1.31 1.35 1.61 64.37%
P/EPS 19.49 15.25 14.02 8.27 8.30 7.90 9.70 59.02%
EY 5.13 6.56 7.13 12.09 12.05 12.65 10.31 -37.12%
DY 2.54 2.48 2.79 4.90 4.85 3.37 3.02 -10.87%
P/NAPS 1.79 1.25 1.14 0.65 0.66 1.04 1.16 33.43%

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