[MIECO] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -0.99%
YoY- 21.88%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 330,424 258,986 236,656 182,319 164,541 139,788 147,863 14.33%
PBT 10,030 -6,423 38,418 29,632 26,856 20,070 26,676 -15.03%
Tax -3,535 -1,755 -7,930 2,139 -789 -150 -9,926 -15.80%
NP 6,495 -8,178 30,488 31,771 26,067 19,920 16,750 -14.59%
-
NP to SH 6,495 -8,178 30,488 31,771 26,067 19,920 16,750 -14.59%
-
Tax Rate 35.24% - 20.64% -7.22% 2.94% 0.75% 37.21% -
Total Cost 323,929 267,164 206,168 150,548 138,474 119,868 131,113 16.26%
-
Net Worth 359,432 353,188 375,850 346,478 325,574 312,758 300,156 3.04%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 2,101 - 15,747 15,749 10,502 7,346 7,346 -18.82%
Div Payout % 32.36% - 51.65% 49.57% 40.29% 36.88% 43.86% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 359,432 353,188 375,850 346,478 325,574 312,758 300,156 3.04%
NOSH 210,194 210,231 209,972 209,986 210,048 209,905 209,899 0.02%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 1.97% -3.16% 12.88% 17.43% 15.84% 14.25% 11.33% -
ROE 1.81% -2.32% 8.11% 9.17% 8.01% 6.37% 5.58% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 157.20 123.19 112.71 86.82 78.33 66.60 70.44 14.30%
EPS 3.09 -3.89 14.52 15.13 12.41 9.49 7.98 -14.61%
DPS 1.00 0.00 7.50 7.50 5.00 3.50 3.50 -18.83%
NAPS 1.71 1.68 1.79 1.65 1.55 1.49 1.43 3.02%
Adjusted Per Share Value based on latest NOSH - 209,945
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 33.04 25.90 23.67 18.23 16.45 13.98 14.79 14.32%
EPS 0.65 -0.82 3.05 3.18 2.61 1.99 1.68 -14.63%
DPS 0.21 0.00 1.57 1.57 1.05 0.73 0.73 -18.74%
NAPS 0.3594 0.3532 0.3759 0.3465 0.3256 0.3128 0.3002 3.04%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.17 1.04 2.52 2.20 1.10 0.93 0.86 -
P/RPS 0.74 0.84 2.24 2.53 1.40 1.40 1.22 -7.99%
P/EPS 37.86 -26.74 17.36 14.54 8.86 9.80 10.78 23.27%
EY 2.64 -3.74 5.76 6.88 11.28 10.20 9.28 -18.89%
DY 0.85 0.00 2.98 3.41 4.55 3.76 4.07 -22.96%
P/NAPS 0.68 0.62 1.41 1.33 0.71 0.62 0.60 2.10%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 24/02/06 25/02/05 26/02/04 26/02/03 26/02/02 23/02/01 -
Price 1.39 1.03 2.31 2.95 1.03 1.00 0.86 -
P/RPS 0.88 0.84 2.05 3.40 1.31 1.50 1.22 -5.29%
P/EPS 44.98 -26.48 15.91 19.50 8.30 10.54 10.78 26.86%
EY 2.22 -3.78 6.29 5.13 12.05 9.49 9.28 -21.20%
DY 0.72 0.00 3.25 2.54 4.85 3.50 4.07 -25.06%
P/NAPS 0.81 0.61 1.29 1.79 0.66 0.67 0.60 5.12%

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