[MIECO] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -5.77%
YoY- 25.94%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 177,607 169,736 165,460 164,541 161,470 150,677 145,764 14.06%
PBT 28,732 27,162 25,915 26,857 30,261 25,343 23,235 15.19%
Tax -908 -359 -16 -790 -2,598 -264 -1,173 -15.68%
NP 27,824 26,803 25,899 26,067 27,663 25,079 22,062 16.71%
-
NP to SH 27,824 26,803 25,899 26,067 27,663 25,079 22,062 16.71%
-
Tax Rate 3.16% 1.32% 0.06% 2.94% 8.59% 1.04% 5.05% -
Total Cost 149,783 142,933 139,561 138,474 133,807 125,598 123,702 13.58%
-
Net Worth 340,374 329,545 331,742 325,413 210,238 209,700 210,365 37.78%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 10,497 10,497 10,497 10,497 7,362 7,362 7,362 26.65%
Div Payout % 37.73% 39.16% 40.53% 40.27% 26.61% 29.36% 33.37% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 340,374 329,545 331,742 325,413 210,238 209,700 210,365 37.78%
NOSH 210,107 209,901 209,963 209,944 210,238 209,700 210,365 -0.08%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 15.67% 15.79% 15.65% 15.84% 17.13% 16.64% 15.14% -
ROE 8.17% 8.13% 7.81% 8.01% 13.16% 11.96% 10.49% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 84.53 80.86 78.80 78.37 76.80 71.85 69.29 14.15%
EPS 13.24 12.77 12.33 12.42 13.16 11.96 10.49 16.77%
DPS 5.00 5.00 5.00 5.00 3.50 3.50 3.50 26.81%
NAPS 1.62 1.57 1.58 1.55 1.00 1.00 1.00 37.89%
Adjusted Per Share Value based on latest NOSH - 209,944
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 17.76 16.97 16.55 16.45 16.15 15.07 14.58 14.04%
EPS 2.78 2.68 2.59 2.61 2.77 2.51 2.21 16.51%
DPS 1.05 1.05 1.05 1.05 0.74 0.74 0.74 26.24%
NAPS 0.3404 0.3295 0.3317 0.3254 0.2102 0.2097 0.2104 37.77%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.94 1.29 1.01 1.10 1.04 1.18 1.19 -
P/RPS 2.30 1.60 1.28 1.40 1.35 1.64 1.72 21.35%
P/EPS 14.65 10.10 8.19 8.86 7.90 9.87 11.35 18.52%
EY 6.83 9.90 12.21 11.29 12.65 10.14 8.81 -15.59%
DY 2.58 3.88 4.95 4.55 3.37 2.97 2.94 -8.33%
P/NAPS 1.20 0.82 0.64 0.71 1.04 1.18 1.19 0.55%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 25/08/03 13/05/03 26/02/03 21/11/02 15/08/02 23/05/02 -
Price 2.02 1.79 1.02 1.03 1.04 1.16 1.24 -
P/RPS 2.39 2.21 1.29 1.31 1.35 1.61 1.79 21.23%
P/EPS 15.25 14.02 8.27 8.30 7.90 9.70 11.82 18.49%
EY 6.56 7.13 12.09 12.05 12.65 10.31 8.46 -15.58%
DY 2.48 2.79 4.90 4.85 3.37 3.02 2.82 -8.20%
P/NAPS 1.25 1.14 0.65 0.66 1.04 1.16 1.24 0.53%

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