[MIECO] YoY TTM 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- 14.19%
YoY- 21.88%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 330,424 258,986 236,656 182,319 164,541 139,050 147,863 14.33%
PBT 10,030 -6,423 38,418 29,632 26,857 22,108 26,676 -15.03%
Tax -3,535 -1,755 -7,930 2,139 -790 -1,410 -9,300 -14.88%
NP 6,495 -8,178 30,488 31,771 26,067 20,698 17,376 -15.12%
-
NP to SH 6,495 -8,178 30,488 31,771 26,067 20,698 16,750 -14.59%
-
Tax Rate 35.24% - 20.64% -7.22% 2.94% 6.38% 34.86% -
Total Cost 323,929 267,164 206,168 150,548 138,474 118,352 130,487 16.35%
-
Net Worth 357,920 353,151 375,984 346,410 325,413 210,344 298,393 3.07%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 2,093 - 15,753 15,745 10,497 7,362 7,303 -18.79%
Div Payout % 32.23% - 51.67% 49.56% 40.27% 35.57% 43.60% -
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 357,920 353,151 375,984 346,410 325,413 210,344 298,393 3.07%
NOSH 209,310 210,208 210,046 209,945 209,944 210,344 208,666 0.05%
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% 14.89% 11.75% -
ROE 1.81% -2.32% 8.11% 9.17% 8.01% 9.84% 5.61% -
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 157.86 123.20 112.67 86.84 78.37 66.11 70.86 14.27%
EPS 3.10 -3.89 14.51 15.13 12.42 9.84 8.03 -14.66%
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 1.00 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 13.91 14.79 14.32%
EPS 0.65 -0.82 3.05 3.18 2.61 2.07 1.68 -14.63%
DPS 0.21 0.00 1.58 1.57 1.05 0.74 0.73 -18.74%
NAPS 0.3579 0.3532 0.376 0.3464 0.3254 0.2103 0.2984 3.07%
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 1.41 1.21 -7.86%
P/EPS 37.70 -26.73 17.36 14.54 8.86 9.45 10.71 23.32%
EY 2.65 -3.74 5.76 6.88 11.29 10.58 9.33 -18.91%
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 0.93 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 1.51 1.21 -5.16%
P/EPS 44.79 -26.48 15.91 19.49 8.30 10.16 10.71 26.91%
EY 2.23 -3.78 6.28 5.13 12.05 9.84 9.33 -21.21%
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 1.00 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