[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
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 258,986 265,102 250,982 244,777 236,656 216,863 206,211 16.35%
PBT -6,423 13,151 29,343 38,398 38,418 32,547 31,685 -
Tax -1,755 -5,339 -8,628 -11,801 -7,930 -3,302 -1,852 -3.51%
NP -8,178 7,812 20,715 26,597 30,488 29,245 29,833 -
-
NP to SH -8,178 7,812 20,715 26,597 30,488 29,245 29,833 -
-
Tax Rate - 40.60% 29.40% 30.73% 20.64% 10.15% 5.85% -
Total Cost 267,164 257,290 230,267 218,180 206,168 187,618 176,378 31.79%
-
Net Worth 353,151 359,484 346,000 379,220 375,984 367,700 356,762 -0.67%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - 15,753 15,753 15,753 15,753 15,745 15,745 -
Div Payout % - 201.66% 76.05% 59.23% 51.67% 53.84% 52.78% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 353,151 359,484 346,000 379,220 375,984 367,700 356,762 -0.67%
NOSH 210,208 210,224 200,000 210,677 210,046 210,114 209,860 0.11%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -3.16% 2.95% 8.25% 10.87% 12.88% 13.49% 14.47% -
ROE -2.32% 2.17% 5.99% 7.01% 8.11% 7.95% 8.36% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 123.20 126.10 125.49 116.19 112.67 103.21 98.26 16.22%
EPS -3.89 3.72 10.36 12.62 14.51 13.92 14.22 -
DPS 0.00 7.49 7.88 7.50 7.50 7.50 7.50 -
NAPS 1.68 1.71 1.73 1.80 1.79 1.75 1.70 -0.78%
Adjusted Per Share Value based on latest NOSH - 210,677
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 25.90 26.51 25.10 24.48 23.67 21.69 20.62 16.36%
EPS -0.82 0.78 2.07 2.66 3.05 2.92 2.98 -
DPS 0.00 1.58 1.58 1.58 1.58 1.57 1.57 -
NAPS 0.3532 0.3595 0.346 0.3792 0.376 0.3677 0.3568 -0.67%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
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%
P/EPS -26.73 36.33 20.85 17.43 17.36 18.32 19.49 -
EY -3.74 2.75 4.80 5.74 5.76 5.46 5.13 -
DY 0.00 5.55 3.65 3.41 2.98 2.94 2.71 -
P/NAPS 0.62 0.79 1.25 1.22 1.41 1.46 1.63 -47.41%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
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%
P/EPS -26.48 34.98 18.34 14.65 15.91 19.40 17.02 -
EY -3.78 2.86 5.45 6.82 6.28 5.16 5.87 -
DY 0.00 5.76 4.15 4.05 3.25 2.78 3.10 -
P/NAPS 0.61 0.76 1.10 1.03 1.29 1.54 1.42 -42.97%

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