[MIECO] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 3.81%
YoY- 0.58%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 206,211 192,760 182,319 177,607 169,736 165,460 164,541 16.25%
PBT 31,685 31,026 29,632 28,732 27,162 25,915 26,857 11.66%
Tax -1,852 1,348 2,139 -908 -359 -16 -790 76.56%
NP 29,833 32,374 31,771 27,824 26,803 25,899 26,067 9.42%
-
NP to SH 29,833 32,374 31,771 27,824 26,803 25,899 26,067 9.42%
-
Tax Rate 5.85% -4.34% -7.22% 3.16% 1.32% 0.06% 2.94% -
Total Cost 176,378 160,386 150,548 149,783 142,933 139,561 138,474 17.52%
-
Net Worth 356,762 352,413 346,410 340,374 329,545 331,742 325,413 6.32%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 15,745 15,745 15,745 10,497 10,497 10,497 10,497 31.06%
Div Payout % 52.78% 48.64% 49.56% 37.73% 39.16% 40.53% 40.27% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 356,762 352,413 346,410 340,374 329,545 331,742 325,413 6.32%
NOSH 209,860 209,769 209,945 210,107 209,901 209,963 209,944 -0.02%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 14.47% 16.79% 17.43% 15.67% 15.79% 15.65% 15.84% -
ROE 8.36% 9.19% 9.17% 8.17% 8.13% 7.81% 8.01% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 98.26 91.89 86.84 84.53 80.86 78.80 78.37 16.29%
EPS 14.22 15.43 15.13 13.24 12.77 12.33 12.42 9.45%
DPS 7.50 7.50 7.50 5.00 5.00 5.00 5.00 31.06%
NAPS 1.70 1.68 1.65 1.62 1.57 1.58 1.55 6.35%
Adjusted Per Share Value based on latest NOSH - 210,107
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 20.62 19.28 18.23 17.76 16.97 16.55 16.45 16.27%
EPS 2.98 3.24 3.18 2.78 2.68 2.59 2.61 9.24%
DPS 1.57 1.57 1.57 1.05 1.05 1.05 1.05 30.79%
NAPS 0.3568 0.3524 0.3464 0.3404 0.3295 0.3317 0.3254 6.33%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.77 2.72 2.20 1.94 1.29 1.01 1.10 -
P/RPS 2.82 2.96 2.53 2.30 1.60 1.28 1.40 59.56%
P/EPS 19.49 17.62 14.54 14.65 10.10 8.19 8.86 69.22%
EY 5.13 5.67 6.88 6.83 9.90 12.21 11.29 -40.92%
DY 2.71 2.76 3.41 2.58 3.88 4.95 4.55 -29.23%
P/NAPS 1.63 1.62 1.33 1.20 0.82 0.64 0.71 74.11%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 20/08/04 24/05/04 26/02/04 28/11/03 25/08/03 13/05/03 26/02/03 -
Price 2.42 2.39 2.95 2.02 1.79 1.02 1.03 -
P/RPS 2.46 2.60 3.40 2.39 2.21 1.29 1.31 52.26%
P/EPS 17.02 15.49 19.49 15.25 14.02 8.27 8.30 61.47%
EY 5.87 6.46 5.13 6.56 7.13 12.09 12.05 -38.11%
DY 3.10 3.14 2.54 2.48 2.79 4.90 4.85 -25.81%
P/NAPS 1.42 1.42 1.79 1.25 1.14 0.65 0.66 66.73%

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