[MIECO] YoY TTM Result on 30-Jun-2003 [#2]

Stock

[MIECO] MIECO CHIPBOARD BHD

Announcement Date

25-Aug-2003

Admission Sponsor

Sponsor

Financial Year

31-Dec-2003

Quarter

30-Jun-2003 [#2]

Profit Trend

QoQ- 3.49%

YoY- 6.87%

Quarter Report

2003 Q2 MIECO final.doc

Latest QR

Upcoming QR

MIECO's Result

MIECO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
TTM Result
Revenue	289,930	250,982	206,211	169,736	150,677	146,901	144,219	12.33%
YoY %	15.52%	21.71%	21.49%	12.65%	2.57%	1.86%	-	-
Horiz. %	201.03%	174.03%	142.98%	117.69%	104.48%	101.86%	100.00%	-
PBT	-9,266	29,343	31,685	27,162	25,343	23,227	27,945	-
YoY %	-131.58%	-7.39%	16.65%	7.18%	9.11%	-16.88%	-	-
Horiz. %	-33.16%	105.00%	113.38%	97.20%	90.69%	83.12%	100.00%	-
Tax	1,081	-8,628	-1,852	-359	-264	-10,731	-422	-
YoY %	112.53%	-365.87%	-415.88%	-35.98%	97.54%	-2,442.89%	-	-
Horiz. %	-256.16%	2,044.55%	438.86%	85.07%	62.56%	2,542.89%	100.00%	-
NP	-8,185	20,715	29,833	26,803	25,079	12,496	27,523	-
YoY %	-139.51%	-30.56%	11.30%	6.87%	100.70%	-54.60%	-	-
Horiz. %	-29.74%	75.26%	108.39%	97.38%	91.12%	45.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-8,185	20,715	29,833	26,803	25,079	11,870	27,523	-
YoY %	-139.51%	-30.56%	11.30%	6.87%	111.28%	-56.87%	-	-
Horiz. %	-29.74%	75.26%	108.39%	97.38%	91.12%	43.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	29.40%	5.85%	1.32%	1.04%	46.20%	1.51%	-
YoY %	-	402.56%	343.18%	26.92%	-97.75%	2,959.60%	-	-
Horiz. %	-	1,947.02%	387.42%	87.42%	68.87%	3,059.60%	100.00%	-
Total Cost	298,115	230,267	176,378	142,933	125,598	134,405	116,696	16.91%
YoY %	29.46%	30.55%	23.40%	13.80%	-6.55%	15.18%	-	-
Horiz. %	255.46%	197.32%	151.14%	122.48%	107.63%	115.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	354,042	346,000	356,762	329,545	209,700	308,634	304,699	2.53%
YoY %	2.32%	-3.02%	8.26%	57.15%	-32.06%	1.29%	-	-
Horiz. %	116.19%	113.55%	117.09%	108.15%	68.82%	101.29%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	-	15,753	15,745	10,497	7,362	7,303	7,356	-
YoY %	-	0.05%	50.00%	42.58%	0.81%	-0.72%	-	-
Horiz. %	-	214.15%	214.04%	142.70%	100.08%	99.28%	100.00%	-
Div Payout %	-	76.05%	52.78%	39.16%	29.36%	61.53%	26.73%	-
YoY %	-	44.09%	34.78%	33.38%	-52.28%	130.19%	-	-
Horiz. %	-	284.51%	197.46%	146.50%	109.84%	230.19%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	354,042	346,000	356,762	329,545	209,700	308,634	304,699	2.53%
YoY %	2.32%	-3.02%	8.26%	57.15%	-32.06%	1.29%	-	-
Horiz. %	116.19%	113.55%	117.09%	108.15%	68.82%	101.29%	100.00%	-
NOSH	209,492	200,000	209,860	209,901	209,700	209,955	210,137	-0.05%
YoY %	4.75%	-4.70%	-0.02%	0.10%	-0.12%	-0.09%	-	-
Horiz. %	99.69%	95.18%	99.87%	99.89%	99.79%	99.91%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	-2.82%	8.25%	14.47%	15.79%	16.64%	8.51%	19.08%	-
YoY %	-134.18%	-42.99%	-8.36%	-5.11%	95.53%	-55.40%	-	-
Horiz. %	-14.78%	43.24%	75.84%	82.76%	87.21%	44.60%	100.00%	-
ROE	-2.31%	5.99%	8.36%	8.13%	11.96%	3.85%	9.03%	-
YoY %	-138.56%	-28.35%	2.83%	-32.02%	210.65%	-57.36%	-	-
Horiz. %	-25.58%	66.33%	92.58%	90.03%	132.45%	42.64%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	138.40	125.49	98.26	80.86	71.85	69.97	68.63	12.39%
YoY %	10.29%	27.71%	21.52%	12.54%	2.69%	1.95%	-	-
Horiz. %	201.66%	182.85%	143.17%	117.82%	104.69%	101.95%	100.00%	-
EPS	-3.91	10.36	14.22	12.77	11.96	5.65	13.10	-
YoY %	-137.74%	-27.14%	11.35%	6.77%	111.68%	-56.87%	-	-
Horiz. %	-29.85%	79.08%	108.55%	97.48%	91.30%	43.13%	100.00%	-
DPS	0.00	7.88	7.50	5.00	3.50	3.50	3.50	-
YoY %	0.00%	5.07%	50.00%	42.86%	0.00%	0.00%	-	-
Horiz. %	0.00%	225.14%	214.29%	142.86%	100.00%	100.00%	100.00%	-
NAPS	1.69	1.73	1.70	1.57	1.00	1.47	1.45	2.58%
YoY %	-2.31%	1.76%	8.28%	57.00%	-31.97%	1.38%	-	-
Horiz. %	116.55%	119.31%	117.24%	108.28%	68.97%	101.38%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 209,901
RPS	28.99	25.10	20.62	16.97	15.07	14.69	14.42	12.33%
YoY %	15.50%	21.73%	21.51%	12.61%	2.59%	1.87%	-	-
Horiz. %	201.04%	174.06%	143.00%	117.68%	104.51%	101.87%	100.00%	-
EPS	-0.82	2.07	2.98	2.68	2.51	1.19	2.75	-
YoY %	-139.61%	-30.54%	11.19%	6.77%	110.92%	-56.73%	-	-
Horiz. %	-29.82%	75.27%	108.36%	97.45%	91.27%	43.27%	100.00%	-
DPS	0.00	1.58	1.57	1.05	0.74	0.73	0.74	-
YoY %	0.00%	0.64%	49.52%	41.89%	1.37%	-1.35%	-	-
Horiz. %	0.00%	213.51%	212.16%	141.89%	100.00%	98.65%	100.00%	-
NAPS	0.354	0.346	0.3568	0.3295	0.2097	0.3086	0.3047	2.52%
YoY %	2.31%	-3.03%	8.29%	57.13%	-32.05%	1.28%	-	-
Horiz. %	116.18%	113.55%	117.10%	108.14%	68.82%	101.28%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	1.09	2.16	2.77	1.29	1.18	0.89	1.30	-
P/RPS	0.79	1.72	2.82	1.60	1.64	1.27	1.89	-13.52%
YoY %	-54.07%	-39.01%	76.25%	-2.44%	29.13%	-32.80%	-	-
Horiz. %	41.80%	91.01%	149.21%	84.66%	86.77%	67.20%	100.00%	-
P/EPS	-27.90	20.85	19.49	10.10	9.87	15.74	9.93	-
YoY %	-233.81%	6.98%	92.97%	2.33%	-37.29%	58.51%	-	-
Horiz. %	-280.97%	209.97%	196.27%	101.71%	99.40%	158.51%	100.00%	-
EY	-3.58	4.80	5.13	9.90	10.14	6.35	10.08	-
YoY %	-174.58%	-6.43%	-48.18%	-2.37%	59.69%	-37.00%	-	-
Horiz. %	-35.52%	47.62%	50.89%	98.21%	100.60%	63.00%	100.00%	-
DY	0.00	3.65	2.71	3.88	2.97	3.93	2.69	-
YoY %	0.00%	34.69%	-30.15%	30.64%	-24.43%	46.10%	-	-
Horiz. %	0.00%	135.69%	100.74%	144.24%	110.41%	146.10%	100.00%	-
P/NAPS	0.64	1.25	1.63	0.82	1.18	0.61	0.90	-5.52%
YoY %	-48.80%	-23.31%	98.78%	-30.51%	93.44%	-32.22%	-	-
Horiz. %	71.11%	138.89%	181.11%	91.11%	131.11%	67.78%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	28/08/06	29/08/05	20/08/04	25/08/03	15/08/02	20/07/01	28/08/00	-
Price	0.99	1.90	2.42	1.79	1.16	1.03	1.29	-
P/RPS	0.72	1.51	2.46	2.21	1.61	1.47	1.88	-14.77%
YoY %	-52.32%	-38.62%	11.31%	37.27%	9.52%	-21.81%	-	-
Horiz. %	38.30%	80.32%	130.85%	117.55%	85.64%	78.19%	100.00%	-
P/EPS	-25.34	18.34	17.02	14.02	9.70	18.22	9.85	-
YoY %	-238.17%	7.76%	21.40%	44.54%	-46.76%	84.97%	-	-
Horiz. %	-257.26%	186.19%	172.79%	142.34%	98.48%	184.97%	100.00%	-
EY	-3.95	5.45	5.87	7.13	10.31	5.49	10.15	-
YoY %	-172.48%	-7.16%	-17.67%	-30.84%	87.80%	-45.91%	-	-
Horiz. %	-38.92%	53.69%	57.83%	70.25%	101.58%	54.09%	100.00%	-
DY	0.00	4.15	3.10	2.79	3.02	3.40	2.71	-
YoY %	0.00%	33.87%	11.11%	-7.62%	-11.18%	25.46%	-	-
Horiz. %	0.00%	153.14%	114.39%	102.95%	111.44%	125.46%	100.00%	-
P/NAPS	0.59	1.10	1.42	1.14	1.16	0.70	0.89	-6.61%
YoY %	-46.36%	-22.54%	24.56%	-1.72%	65.71%	-21.35%	-	-
Horiz. %	66.29%	123.60%	159.55%	128.09%	130.34%	78.65%	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