[MIECO] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -2.94%
YoY- -13.54%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 231,052 236,656 230,097 217,690 198,568 182,319 184,038 16.36%
PBT 29,228 38,418 37,486 33,308 29,308 29,632 33,600 -8.86%
Tax -19,284 -7,930 -8,766 -8,550 -3,800 2,139 -1,512 445.03%
NP 9,944 30,488 28,720 24,758 25,508 31,771 32,088 -54.17%
-
NP to SH 9,944 30,488 28,720 24,758 25,508 31,771 32,088 -54.17%
-
Tax Rate 65.98% 20.64% 23.38% 25.67% 12.97% -7.22% 4.50% -
Total Cost 221,108 206,168 201,377 192,932 173,060 150,548 151,950 28.38%
-
Net Worth 379,220 375,850 367,397 357,288 352,413 346,478 340,200 7.50%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 15,747 - - - 15,749 - -
Div Payout % - 51.65% - - - 49.57% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 379,220 375,850 367,397 357,288 352,413 346,478 340,200 7.50%
NOSH 210,677 209,972 209,941 210,169 209,769 209,986 210,000 0.21%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 4.30% 12.88% 12.48% 11.37% 12.85% 17.43% 17.44% -
ROE 2.62% 8.11% 7.82% 6.93% 7.24% 9.17% 9.43% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 109.67 112.71 109.60 103.58 94.66 86.82 87.64 16.10%
EPS 4.72 14.52 13.68 11.78 12.16 15.13 15.28 -54.27%
DPS 0.00 7.50 0.00 0.00 0.00 7.50 0.00 -
NAPS 1.80 1.79 1.75 1.70 1.68 1.65 1.62 7.26%
Adjusted Per Share Value based on latest NOSH - 209,860
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 23.11 23.67 23.01 21.77 19.86 18.23 18.40 16.39%
EPS 0.99 3.05 2.87 2.48 2.55 3.18 3.21 -54.31%
DPS 0.00 1.57 0.00 0.00 0.00 1.57 0.00 -
NAPS 0.3792 0.3759 0.3674 0.3573 0.3524 0.3465 0.3402 7.49%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.20 2.52 2.55 2.77 2.72 2.20 1.94 -
P/RPS 2.01 2.24 2.33 2.67 2.87 2.53 2.21 -6.12%
P/EPS 46.61 17.36 18.64 23.51 22.37 14.54 12.70 137.74%
EY 2.15 5.76 5.36 4.25 4.47 6.88 7.88 -57.89%
DY 0.00 2.98 0.00 0.00 0.00 3.41 0.00 -
P/NAPS 1.22 1.41 1.46 1.63 1.62 1.33 1.20 1.10%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 24/05/05 25/02/05 26/11/04 20/08/04 24/05/04 26/02/04 28/11/03 -
Price 1.85 2.31 2.70 2.42 2.39 2.95 2.02 -
P/RPS 1.69 2.05 2.46 2.34 2.52 3.40 2.30 -18.55%
P/EPS 39.19 15.91 19.74 20.54 19.65 19.50 13.22 106.22%
EY 2.55 6.29 5.07 4.87 5.09 5.13 7.56 -51.51%
DY 0.00 3.25 0.00 0.00 0.00 2.54 0.00 -
P/NAPS 1.03 1.29 1.54 1.42 1.42 1.79 1.25 -12.09%

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