[MIECO] QoQ Cumulative Quarter 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- -77.85%
YoY- 11.57%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 182,319 138,029 84,953 39,201 164,541 124,963 79,902 73.06%
PBT 29,632 25,200 14,601 5,933 26,856 23,325 14,296 62.35%
Tax 2,139 -1,134 -284 -159 -789 -1,016 -2,809 -
NP 31,771 24,066 14,317 5,774 26,067 22,309 11,487 96.67%
-
NP to SH 31,771 24,066 14,317 5,774 26,067 22,309 11,487 96.67%
-
Tax Rate -7.22% 4.50% 1.95% 2.68% 2.94% 4.36% 19.65% -
Total Cost 150,548 113,963 70,636 33,427 138,474 102,654 68,415 68.93%
-
Net Worth 346,478 340,199 329,584 331,742 325,574 210,090 323,400 4.68%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 15,749 - - - 10,502 - - -
Div Payout % 49.57% - - - 40.29% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 346,478 340,199 329,584 331,742 325,574 210,090 323,400 4.68%
NOSH 209,986 209,999 209,926 209,963 210,048 210,090 210,000 -0.00%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 17.43% 17.44% 16.85% 14.73% 15.84% 17.85% 14.38% -
ROE 9.17% 7.07% 4.34% 1.74% 8.01% 10.62% 3.55% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 86.82 65.73 40.47 18.67 78.33 59.48 38.05 73.05%
EPS 15.13 11.46 6.82 2.75 12.41 10.62 5.47 96.68%
DPS 7.50 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.65 1.62 1.57 1.58 1.55 1.00 1.54 4.69%
Adjusted Per Share Value based on latest NOSH - 209,963
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 18.23 13.80 8.50 3.92 16.45 12.50 7.99 73.05%
EPS 3.18 2.41 1.43 0.58 2.61 2.23 1.15 96.64%
DPS 1.57 0.00 0.00 0.00 1.05 0.00 0.00 -
NAPS 0.3465 0.3402 0.3296 0.3317 0.3256 0.2101 0.3234 4.69%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.20 1.94 1.29 1.01 1.10 1.04 1.18 -
P/RPS 2.53 2.95 3.19 5.41 1.40 1.75 3.10 -12.63%
P/EPS 14.54 16.93 18.91 36.73 8.86 9.79 21.57 -23.06%
EY 6.88 5.91 5.29 2.72 11.28 10.21 4.64 29.93%
DY 3.41 0.00 0.00 0.00 4.55 0.00 0.00 -
P/NAPS 1.33 1.20 0.82 0.64 0.71 1.04 0.77 43.81%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 28/11/03 25/08/03 13/05/03 26/02/03 21/11/02 15/08/02 -
Price 2.95 2.02 1.79 1.02 1.03 1.04 1.16 -
P/RPS 3.40 3.07 4.42 5.46 1.31 1.75 3.05 7.48%
P/EPS 19.50 17.63 26.25 37.09 8.30 9.79 21.21 -5.43%
EY 5.13 5.67 3.81 2.70 12.05 10.21 4.72 5.69%
DY 2.54 0.00 0.00 0.00 4.85 0.00 0.00 -
P/NAPS 1.79 1.25 1.14 0.65 0.66 1.04 0.75 78.30%

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