[MIECO] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -2.33%
YoY- 16.13%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 93,766 85,485 57,967 64,083 44,290 39,578 36,906 16.80%
PBT 4,473 1,371 -9,271 10,303 4,432 3,532 4,486 -0.04%
Tax 479 -157 2,229 -1,355 3,273 226 -216 -
NP 4,952 1,214 -7,042 8,948 7,705 3,758 4,270 2.49%
-
NP to SH 4,952 1,214 -7,042 8,948 7,705 3,758 4,270 2.49%
-
Tax Rate -10.71% 11.45% - 13.15% -73.85% -6.40% 4.81% -
Total Cost 88,814 84,271 65,009 55,135 36,585 35,820 32,636 18.14%
-
Net Worth 358,810 357,920 353,151 375,984 346,410 325,413 313,413 2.27%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - 2,093 - 15,753 15,745 10,497 7,362 -
Div Payout % - 172.41% - 176.06% 204.36% 279.33% 172.41% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 358,810 357,920 353,151 375,984 346,410 325,413 313,413 2.27%
NOSH 209,830 209,310 210,208 210,046 209,945 209,944 210,344 -0.04%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 5.28% 1.42% -12.15% 13.96% 17.40% 9.50% 11.57% -
ROE 1.38% 0.34% -1.99% 2.38% 2.22% 1.15% 1.36% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 44.69 40.84 27.58 30.51 21.10 18.85 17.55 16.84%
EPS 2.36 0.58 -3.35 4.26 3.67 1.79 2.03 2.54%
DPS 0.00 1.00 0.00 7.50 7.50 5.00 3.50 -
NAPS 1.71 1.71 1.68 1.79 1.65 1.55 1.49 2.32%
Adjusted Per Share Value based on latest NOSH - 210,046
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 9.38 8.55 5.80 6.41 4.43 3.96 3.69 16.81%
EPS 0.50 0.12 -0.70 0.89 0.77 0.38 0.43 2.54%
DPS 0.00 0.21 0.00 1.58 1.57 1.05 0.74 -
NAPS 0.3588 0.3579 0.3532 0.376 0.3464 0.3254 0.3134 2.27%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.77 1.17 1.04 2.52 2.20 1.10 0.93 -
P/RPS 1.72 2.86 3.77 8.26 10.43 5.84 5.30 -17.09%
P/EPS 32.63 201.72 -31.04 59.15 59.95 61.45 45.81 -5.49%
EY 3.06 0.50 -3.22 1.69 1.67 1.63 2.18 5.81%
DY 0.00 0.85 0.00 2.98 3.41 4.55 3.76 -
P/NAPS 0.45 0.68 0.62 1.41 1.33 0.71 0.62 -5.19%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 19/02/08 26/02/07 24/02/06 25/02/05 26/02/04 26/02/03 26/02/02 -
Price 0.74 1.39 1.03 2.31 2.95 1.03 1.00 -
P/RPS 1.66 3.40 3.74 7.57 13.98 5.46 5.70 -18.57%
P/EPS 31.36 239.66 -30.75 54.23 80.38 57.54 49.26 -7.24%
EY 3.19 0.42 -3.25 1.84 1.24 1.74 2.03 7.82%
DY 0.00 0.72 0.00 3.25 2.54 4.85 3.50 -
P/NAPS 0.43 0.81 0.61 1.29 1.79 0.66 0.67 -7.12%

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