[MIECO] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
21-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 29.47%
YoY- 42.55%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 169,906 156,804 164,541 166,617 159,804 151,984 139,788 13.93%
PBT 29,202 23,732 26,856 31,100 28,592 27,500 20,070 28.49%
Tax -568 -636 -789 -1,354 -5,618 -6,800 -150 143.53%
NP 28,634 23,096 26,067 29,745 22,974 20,700 19,920 27.45%
-
NP to SH 28,634 23,096 26,067 29,745 22,974 20,700 19,920 27.45%
-
Tax Rate 1.95% 2.68% 2.94% 4.35% 19.65% 24.73% 0.75% -
Total Cost 141,272 133,708 138,474 136,872 136,830 131,284 119,868 11.60%
-
Net Worth 329,584 331,742 325,574 210,090 323,400 317,652 312,758 3.56%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 10,502 - - - 7,346 -
Div Payout % - - 40.29% - - - 36.88% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 329,584 331,742 325,574 210,090 323,400 317,652 312,758 3.56%
NOSH 209,926 209,963 210,048 210,090 210,000 210,365 209,905 0.00%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 16.85% 14.73% 15.84% 17.85% 14.38% 13.62% 14.25% -
ROE 8.69% 6.96% 8.01% 14.16% 7.10% 6.52% 6.37% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 80.94 74.68 78.33 79.31 76.10 72.25 66.60 13.92%
EPS 13.64 11.00 12.41 14.16 10.94 9.84 9.49 27.44%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 3.50 -
NAPS 1.57 1.58 1.55 1.00 1.54 1.51 1.49 3.55%
Adjusted Per Share Value based on latest NOSH - 210,238
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 16.99 15.68 16.45 16.66 15.98 15.20 13.98 13.92%
EPS 2.86 2.31 2.61 2.97 2.30 2.07 1.99 27.43%
DPS 0.00 0.00 1.05 0.00 0.00 0.00 0.73 -
NAPS 0.3296 0.3317 0.3256 0.2101 0.3234 0.3177 0.3128 3.55%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.29 1.01 1.10 1.04 1.18 1.19 0.93 -
P/RPS 1.59 1.35 1.40 1.31 1.55 1.65 1.40 8.87%
P/EPS 9.46 9.18 8.86 7.35 10.79 12.09 9.80 -2.33%
EY 10.57 10.89 11.28 13.61 9.27 8.27 10.20 2.41%
DY 0.00 0.00 4.55 0.00 0.00 0.00 3.76 -
P/NAPS 0.82 0.64 0.71 1.04 0.77 0.79 0.62 20.55%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 25/08/03 13/05/03 26/02/03 21/11/02 15/08/02 23/05/02 26/02/02 -
Price 1.79 1.02 1.03 1.04 1.16 1.24 1.00 -
P/RPS 2.21 1.37 1.31 1.31 1.52 1.72 1.50 29.57%
P/EPS 13.12 9.27 8.30 7.35 10.60 12.60 10.54 15.76%
EY 7.62 10.78 12.05 13.61 9.43 7.94 9.49 -13.64%
DY 0.00 0.00 4.85 0.00 0.00 0.00 3.50 -
P/NAPS 1.14 0.65 0.66 1.04 0.75 0.82 0.67 42.66%

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