[MIECO] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
13-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -0.64%
YoY- 17.39%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 269,203 244,777 192,760 165,460 145,764 146,906 107,651 16.49%
PBT -13,513 38,398 31,026 25,915 23,235 25,798 20,061 -
Tax 2,557 -11,801 1,348 -16 -1,173 -10,275 -187 -
NP -10,956 26,597 32,374 25,899 22,062 15,523 19,874 -
-
NP to SH -10,956 26,597 32,374 25,899 22,062 14,897 19,874 -
-
Tax Rate - 30.73% -4.34% 0.06% 5.05% 39.83% 0.93% -
Total Cost 280,159 218,180 160,386 139,561 123,702 131,383 87,777 21.32%
-
Net Worth 350,399 379,220 352,413 331,742 210,365 304,304 298,432 2.71%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - 15,753 15,745 10,497 7,362 7,303 7,356 -
Div Payout % - 59.23% 48.64% 40.53% 33.37% 49.03% 37.01% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 350,399 379,220 352,413 331,742 210,365 304,304 298,432 2.71%
NOSH 208,571 210,677 209,769 209,963 210,365 209,865 210,163 -0.12%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -4.07% 10.87% 16.79% 15.65% 15.14% 10.57% 18.46% -
ROE -3.13% 7.01% 9.19% 7.81% 10.49% 4.90% 6.66% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 129.07 116.19 91.89 78.80 69.29 70.00 51.22 16.64%
EPS -5.25 12.62 15.43 12.33 10.49 7.10 9.46 -
DPS 0.00 7.50 7.50 5.00 3.50 3.50 3.50 -
NAPS 1.68 1.80 1.68 1.58 1.00 1.45 1.42 2.84%
Adjusted Per Share Value based on latest NOSH - 209,963
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 26.92 24.48 19.28 16.55 14.58 14.69 10.77 16.48%
EPS -1.10 2.66 3.24 2.59 2.21 1.49 1.99 -
DPS 0.00 1.58 1.57 1.05 0.74 0.73 0.74 -
NAPS 0.3504 0.3792 0.3524 0.3317 0.2104 0.3043 0.2984 2.71%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.08 2.20 2.72 1.01 1.19 0.73 1.73 -
P/RPS 0.84 1.89 2.96 1.28 1.72 1.04 3.38 -20.70%
P/EPS -20.56 17.43 17.62 8.19 11.35 10.28 18.29 -
EY -4.86 5.74 5.67 12.21 8.81 9.72 5.47 -
DY 0.00 3.41 2.76 4.95 2.94 4.79 2.02 -
P/NAPS 0.64 1.22 1.62 0.64 1.19 0.50 1.22 -10.19%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 26/05/06 24/05/05 24/05/04 13/05/03 23/05/02 29/05/01 - -
Price 1.05 1.85 2.39 1.02 1.24 0.84 0.00 -
P/RPS 0.81 1.59 2.60 1.29 1.79 1.20 0.00 -
P/EPS -19.99 14.65 15.49 8.27 11.82 11.83 0.00 -
EY -5.00 6.82 6.46 12.09 8.46 8.45 0.00 -
DY 0.00 4.05 3.14 4.90 2.82 4.17 0.00 -
P/NAPS 0.63 1.03 1.42 0.65 1.24 0.58 0.00 -

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
Post a Comment