[MIECO] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
15-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 13.68%
YoY- 111.28%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 165,460 164,541 161,470 150,677 145,764 139,050 137,719 13.02%
PBT 25,915 26,857 30,261 25,343 23,235 22,108 19,248 21.95%
Tax -16 -790 -2,598 -264 -1,173 -1,410 -3,904 -97.44%
NP 25,899 26,067 27,663 25,079 22,062 20,698 15,344 41.80%
-
NP to SH 25,899 26,067 27,663 25,079 22,062 20,698 14,718 45.80%
-
Tax Rate 0.06% 2.94% 8.59% 1.04% 5.05% 6.38% 20.28% -
Total Cost 139,561 138,474 133,807 125,598 123,702 118,352 122,375 9.16%
-
Net Worth 331,742 325,413 210,238 209,700 210,365 210,344 315,454 3.41%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 10,497 10,497 7,362 7,362 7,362 7,362 7,303 27.39%
Div Payout % 40.53% 40.27% 26.61% 29.36% 33.37% 35.57% 49.62% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 331,742 325,413 210,238 209,700 210,365 210,344 315,454 3.41%
NOSH 209,963 209,944 210,238 209,700 210,365 210,344 210,303 -0.10%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 15.65% 15.84% 17.13% 16.64% 15.14% 14.89% 11.14% -
ROE 7.81% 8.01% 13.16% 11.96% 10.49% 9.84% 4.67% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 78.80 78.37 76.80 71.85 69.29 66.11 65.49 13.14%
EPS 12.33 12.42 13.16 11.96 10.49 9.84 7.00 45.90%
DPS 5.00 5.00 3.50 3.50 3.50 3.50 3.50 26.87%
NAPS 1.58 1.55 1.00 1.00 1.00 1.00 1.50 3.52%
Adjusted Per Share Value based on latest NOSH - 209,700
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 16.55 16.45 16.15 15.07 14.58 13.91 13.77 13.05%
EPS 2.59 2.61 2.77 2.51 2.21 2.07 1.47 45.92%
DPS 1.05 1.05 0.74 0.74 0.74 0.74 0.73 27.45%
NAPS 0.3317 0.3254 0.2102 0.2097 0.2104 0.2103 0.3155 3.39%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 1.01 1.10 1.04 1.18 1.19 0.93 0.80 -
P/RPS 1.28 1.40 1.35 1.64 1.72 1.41 1.22 3.25%
P/EPS 8.19 8.86 7.90 9.87 11.35 9.45 11.43 -19.94%
EY 12.21 11.29 12.65 10.14 8.81 10.58 8.75 24.89%
DY 4.95 4.55 3.37 2.97 2.94 3.76 4.38 8.50%
P/NAPS 0.64 0.71 1.04 1.18 1.19 0.93 0.53 13.41%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 13/05/03 26/02/03 21/11/02 15/08/02 23/05/02 26/02/02 24/10/01 -
Price 1.02 1.03 1.04 1.16 1.24 1.00 0.82 -
P/RPS 1.29 1.31 1.35 1.61 1.79 1.51 1.25 2.12%
P/EPS 8.27 8.30 7.90 9.70 11.82 10.16 11.72 -20.75%
EY 12.09 12.05 12.65 10.31 8.46 9.84 8.53 26.20%
DY 4.90 4.85 3.37 3.02 2.82 3.50 4.27 9.61%
P/NAPS 0.65 0.66 1.04 1.16 1.24 1.00 0.55 11.79%

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