[MIECO] QoQ TTM Result on 31-Mar-2005 [#1]

Stock

[MIECO] MIECO CHIPBOARD BHD

Announcement Date

24-May-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

31-Mar-2005 [#1]

Profit Trend

QoQ- -12.76%

YoY- -17.84%

Quarter Report

2005Q1 MIECO final.doc

Latest QR

Upcoming QR

MIECO's Result

MIECO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
TTM Result
Revenue	258,986	265,102	250,982	244,777	236,656	216,863	206,211	16.35%
YoY %	-2.31%	5.63%	2.53%	3.43%	9.13%	5.17%	-	-
Horiz. %	125.59%	128.56%	121.71%	118.70%	114.76%	105.17%	100.00%	-
PBT	-6,423	13,151	29,343	38,398	38,418	32,547	31,685	-
YoY %	-148.84%	-55.18%	-23.58%	-0.05%	18.04%	2.72%	-	-
Horiz. %	-20.27%	41.51%	92.61%	121.19%	121.25%	102.72%	100.00%	-
Tax	-1,755	-5,339	-8,628	-11,801	-7,930	-3,302	-1,852	-3.51%
YoY %	67.13%	38.12%	26.89%	-48.81%	-140.16%	-78.29%	-	-
Horiz. %	94.76%	288.28%	465.87%	637.20%	428.19%	178.29%	100.00%	-
NP	-8,178	7,812	20,715	26,597	30,488	29,245	29,833	-
YoY %	-204.69%	-62.29%	-22.12%	-12.76%	4.25%	-1.97%	-	-
Horiz. %	-27.41%	26.19%	69.44%	89.15%	102.20%	98.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-8,178	7,812	20,715	26,597	30,488	29,245	29,833	-
YoY %	-204.69%	-62.29%	-22.12%	-12.76%	4.25%	-1.97%	-	-
Horiz. %	-27.41%	26.19%	69.44%	89.15%	102.20%	98.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	40.60%	29.40%	30.73%	20.64%	10.15%	5.85%	-
YoY %	-	38.10%	-4.33%	48.89%	103.35%	73.50%	-	-
Horiz. %	-	694.02%	502.56%	525.30%	352.82%	173.50%	100.00%	-
Total Cost	267,164	257,290	230,267	218,180	206,168	187,618	176,378	31.79%
YoY %	3.84%	11.74%	5.54%	5.83%	9.89%	6.37%	-	-
Horiz. %	151.47%	145.87%	130.55%	123.70%	116.89%	106.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	353,151	359,484	346,000	379,220	375,984	367,700	356,762	-0.67%
YoY %	-1.76%	3.90%	-8.76%	0.86%	2.25%	3.07%	-	-
Horiz. %	98.99%	100.76%	96.98%	106.29%	105.39%	103.07%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Dividend
Div	-	15,753	15,753	15,753	15,753	15,745	15,745	-
YoY %	-	0.00%	0.00%	0.00%	0.05%	0.00%	-	-
Horiz. %	-	100.05%	100.05%	100.05%	100.05%	100.00%	100.00%	-
Div Payout %	-	201.66%	76.05%	59.23%	51.67%	53.84%	52.78%	-
YoY %	-	165.17%	28.40%	14.63%	-4.03%	2.01%	-	-
Horiz. %	-	382.08%	144.09%	112.22%	97.90%	102.01%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Equity
Net Worth	353,151	359,484	346,000	379,220	375,984	367,700	356,762	-0.67%
YoY %	-1.76%	3.90%	-8.76%	0.86%	2.25%	3.07%	-	-
Horiz. %	98.99%	100.76%	96.98%	106.29%	105.39%	103.07%	100.00%	-
NOSH	210,208	210,224	200,000	210,677	210,046	210,114	209,860	0.11%
YoY %	-0.01%	5.11%	-5.07%	0.30%	-0.03%	0.12%	-	-
Horiz. %	100.17%	100.17%	95.30%	100.39%	100.09%	100.12%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Ratio Analysis
NP Margin	-3.16%	2.95%	8.25%	10.87%	12.88%	13.49%	14.47%	-
YoY %	-207.12%	-64.24%	-24.10%	-15.61%	-4.52%	-6.77%	-	-
Horiz. %	-21.84%	20.39%	57.01%	75.12%	89.01%	93.23%	100.00%	-
ROE	-2.32%	2.17%	5.99%	7.01%	8.11%	7.95%	8.36%	-
YoY %	-206.91%	-63.77%	-14.55%	-13.56%	2.01%	-4.90%	-	-
Horiz. %	-27.75%	25.96%	71.65%	83.85%	97.01%	95.10%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Per Share
RPS	123.20	126.10	125.49	116.19	112.67	103.21	98.26	16.22%
YoY %	-2.30%	0.49%	8.00%	3.12%	9.17%	5.04%	-	-
Horiz. %	125.38%	128.33%	127.71%	118.25%	114.67%	105.04%	100.00%	-
EPS	-3.89	3.72	10.36	12.62	14.51	13.92	14.22	-
YoY %	-204.57%	-64.09%	-17.91%	-13.03%	4.24%	-2.11%	-	-
Horiz. %	-27.36%	26.16%	72.86%	88.75%	102.04%	97.89%	100.00%	-
DPS	0.00	7.49	7.88	7.50	7.50	7.50	7.50	-
YoY %	0.00%	-4.95%	5.07%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	99.87%	105.07%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.68	1.71	1.73	1.80	1.79	1.75	1.70	-0.78%
YoY %	-1.75%	-1.16%	-3.89%	0.56%	2.29%	2.94%	-	-
Horiz. %	98.82%	100.59%	101.76%	105.88%	105.29%	102.94%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 210,677
RPS	25.90	26.51	25.10	24.48	23.67	21.69	20.62	16.36%
YoY %	-2.30%	5.62%	2.53%	3.42%	9.13%	5.19%	-	-
Horiz. %	125.61%	128.56%	121.73%	118.72%	114.79%	105.19%	100.00%	-
EPS	-0.82	0.78	2.07	2.66	3.05	2.92	2.98	-
YoY %	-205.13%	-62.32%	-22.18%	-12.79%	4.45%	-2.01%	-	-
Horiz. %	-27.52%	26.17%	69.46%	89.26%	102.35%	97.99%	100.00%	-
DPS	0.00	1.58	1.58	1.58	1.58	1.57	1.57	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.64%	0.00%	-	-
Horiz. %	0.00%	100.64%	100.64%	100.64%	100.64%	100.00%	100.00%	-
NAPS	0.3532	0.3595	0.346	0.3792	0.376	0.3677	0.3568	-0.67%
YoY %	-1.75%	3.90%	-8.76%	0.85%	2.26%	3.05%	-	-
Horiz. %	98.99%	100.76%	96.97%	106.28%	105.38%	103.05%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	-
Price	1.04	1.35	2.16	2.20	2.52	2.55	2.77	-
P/RPS	0.84	1.07	1.72	1.89	2.24	2.47	2.82	-55.29%
YoY %	-21.50%	-37.79%	-8.99%	-15.63%	-9.31%	-12.41%	-	-
Horiz. %	29.79%	37.94%	60.99%	67.02%	79.43%	87.59%	100.00%	-
P/EPS	-26.73	36.33	20.85	17.43	17.36	18.32	19.49	-
YoY %	-173.58%	74.24%	19.62%	0.40%	-5.24%	-6.00%	-	-
Horiz. %	-137.15%	186.40%	106.98%	89.43%	89.07%	94.00%	100.00%	-
EY	-3.74	2.75	4.80	5.74	5.76	5.46	5.13	-
YoY %	-236.00%	-42.71%	-16.38%	-0.35%	5.49%	6.43%	-	-
Horiz. %	-72.90%	53.61%	93.57%	111.89%	112.28%	106.43%	100.00%	-
DY	0.00	5.55	3.65	3.41	2.98	2.94	2.71	-
YoY %	0.00%	52.05%	7.04%	14.43%	1.36%	8.49%	-	-
Horiz. %	0.00%	204.80%	134.69%	125.83%	109.96%	108.49%	100.00%	-
P/NAPS	0.62	0.79	1.25	1.22	1.41	1.46	1.63	-47.41%
YoY %	-21.52%	-36.80%	2.46%	-13.48%	-3.42%	-10.43%	-	-
Horiz. %	38.04%	48.47%	76.69%	74.85%	86.50%	89.57%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	24/02/06	22/11/05	29/08/05	24/05/05	25/02/05	26/11/04	20/08/04	-
Price	1.03	1.30	1.90	1.85	2.31	2.70	2.42	-
P/RPS	0.84	1.03	1.51	1.59	2.05	2.62	2.46	-51.05%
YoY %	-18.45%	-31.79%	-5.03%	-22.44%	-21.76%	6.50%	-	-
Horiz. %	34.15%	41.87%	61.38%	64.63%	83.33%	106.50%	100.00%	-
P/EPS	-26.48	34.98	18.34	14.65	15.91	19.40	17.02	-
YoY %	-175.70%	90.73%	25.19%	-7.92%	-17.99%	13.98%	-	-
Horiz. %	-155.58%	205.52%	107.76%	86.08%	93.48%	113.98%	100.00%	-
EY	-3.78	2.86	5.45	6.82	6.28	5.16	5.87	-
YoY %	-232.17%	-47.52%	-20.09%	8.60%	21.71%	-12.10%	-	-
Horiz. %	-64.40%	48.72%	92.84%	116.18%	106.98%	87.90%	100.00%	-
DY	0.00	5.76	4.15	4.05	3.25	2.78	3.10	-
YoY %	0.00%	38.80%	2.47%	24.62%	16.91%	-10.32%	-	-
Horiz. %	0.00%	185.81%	133.87%	130.65%	104.84%	89.68%	100.00%	-
P/NAPS	0.61	0.76	1.10	1.03	1.29	1.54	1.42	-42.97%
YoY %	-19.74%	-30.91%	6.80%	-20.16%	-16.23%	8.45%	-	-
Horiz. %	42.96%	53.52%	77.46%	72.54%	90.85%	108.45%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos