[MIECO] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 14.19%
YoY- 21.88%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 216,863 206,211 192,760 182,319 177,607 169,736 165,460 19.70%
PBT 32,547 31,685 31,026 29,632 28,732 27,162 25,915 16.35%
Tax -3,302 -1,852 1,348 2,139 -908 -359 -16 3358.50%
NP 29,245 29,833 32,374 31,771 27,824 26,803 25,899 8.41%
-
NP to SH 29,245 29,833 32,374 31,771 27,824 26,803 25,899 8.41%
-
Tax Rate 10.15% 5.85% -4.34% -7.22% 3.16% 1.32% 0.06% -
Total Cost 187,618 176,378 160,386 150,548 149,783 142,933 139,561 21.74%
-
Net Worth 367,700 356,762 352,413 346,410 340,374 329,545 331,742 7.08%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 15,745 15,745 15,745 15,745 10,497 10,497 10,497 30.93%
Div Payout % 53.84% 52.78% 48.64% 49.56% 37.73% 39.16% 40.53% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 367,700 356,762 352,413 346,410 340,374 329,545 331,742 7.08%
NOSH 210,114 209,860 209,769 209,945 210,107 209,901 209,963 0.04%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 13.49% 14.47% 16.79% 17.43% 15.67% 15.79% 15.65% -
ROE 7.95% 8.36% 9.19% 9.17% 8.17% 8.13% 7.81% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 103.21 98.26 91.89 86.84 84.53 80.86 78.80 19.65%
EPS 13.92 14.22 15.43 15.13 13.24 12.77 12.33 8.39%
DPS 7.50 7.50 7.50 7.50 5.00 5.00 5.00 30.94%
NAPS 1.75 1.70 1.68 1.65 1.62 1.57 1.58 7.03%
Adjusted Per Share Value based on latest NOSH - 209,945
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 21.69 20.62 19.28 18.23 17.76 16.97 16.55 19.69%
EPS 2.92 2.98 3.24 3.18 2.78 2.68 2.59 8.29%
DPS 1.57 1.57 1.57 1.57 1.05 1.05 1.05 30.66%
NAPS 0.3677 0.3568 0.3524 0.3464 0.3404 0.3295 0.3317 7.09%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.55 2.77 2.72 2.20 1.94 1.29 1.01 -
P/RPS 2.47 2.82 2.96 2.53 2.30 1.60 1.28 54.81%
P/EPS 18.32 19.49 17.62 14.54 14.65 10.10 8.19 70.78%
EY 5.46 5.13 5.67 6.88 6.83 9.90 12.21 -41.43%
DY 2.94 2.71 2.76 3.41 2.58 3.88 4.95 -29.27%
P/NAPS 1.46 1.63 1.62 1.33 1.20 0.82 0.64 73.03%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 20/08/04 24/05/04 26/02/04 28/11/03 25/08/03 13/05/03 -
Price 2.70 2.42 2.39 2.95 2.02 1.79 1.02 -
P/RPS 2.62 2.46 2.60 3.40 2.39 2.21 1.29 60.16%
P/EPS 19.40 17.02 15.49 19.49 15.25 14.02 8.27 76.27%
EY 5.16 5.87 6.46 5.13 6.56 7.13 12.09 -43.22%
DY 2.78 3.10 3.14 2.54 2.48 2.79 4.90 -31.39%
P/NAPS 1.54 1.42 1.42 1.79 1.25 1.14 0.65 77.44%

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