[MIECO] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 1.9%
YoY- 25.0%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 236,656 216,863 206,211 192,760 182,319 177,607 169,736 24.67%
PBT 38,418 32,547 31,685 31,026 29,632 28,732 27,162 25.87%
Tax -7,930 -3,302 -1,852 1,348 2,139 -908 -359 679.91%
NP 30,488 29,245 29,833 32,374 31,771 27,824 26,803 8.92%
-
NP to SH 30,488 29,245 29,833 32,374 31,771 27,824 26,803 8.92%
-
Tax Rate 20.64% 10.15% 5.85% -4.34% -7.22% 3.16% 1.32% -
Total Cost 206,168 187,618 176,378 160,386 150,548 149,783 142,933 27.51%
-
Net Worth 375,984 367,700 356,762 352,413 346,410 340,374 329,545 9.14%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 15,753 15,745 15,745 15,745 15,745 10,497 10,497 30.91%
Div Payout % 51.67% 53.84% 52.78% 48.64% 49.56% 37.73% 39.16% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 375,984 367,700 356,762 352,413 346,410 340,374 329,545 9.14%
NOSH 210,046 210,114 209,860 209,769 209,945 210,107 209,901 0.04%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 12.88% 13.49% 14.47% 16.79% 17.43% 15.67% 15.79% -
ROE 8.11% 7.95% 8.36% 9.19% 9.17% 8.17% 8.13% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 112.67 103.21 98.26 91.89 86.84 84.53 80.86 24.62%
EPS 14.51 13.92 14.22 15.43 15.13 13.24 12.77 8.84%
DPS 7.50 7.50 7.50 7.50 7.50 5.00 5.00 30.87%
NAPS 1.79 1.75 1.70 1.68 1.65 1.62 1.57 9.09%
Adjusted Per Share Value based on latest NOSH - 209,769
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 23.67 21.69 20.62 19.28 18.23 17.76 16.97 24.71%
EPS 3.05 2.92 2.98 3.24 3.18 2.78 2.68 8.96%
DPS 1.58 1.57 1.57 1.57 1.57 1.05 1.05 31.15%
NAPS 0.376 0.3677 0.3568 0.3524 0.3464 0.3404 0.3295 9.15%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.52 2.55 2.77 2.72 2.20 1.94 1.29 -
P/RPS 2.24 2.47 2.82 2.96 2.53 2.30 1.60 25.01%
P/EPS 17.36 18.32 19.49 17.62 14.54 14.65 10.10 43.25%
EY 5.76 5.46 5.13 5.67 6.88 6.83 9.90 -30.19%
DY 2.98 2.94 2.71 2.76 3.41 2.58 3.88 -16.06%
P/NAPS 1.41 1.46 1.63 1.62 1.33 1.20 0.82 43.29%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 20/08/04 24/05/04 26/02/04 28/11/03 25/08/03 -
Price 2.31 2.70 2.42 2.39 2.95 2.02 1.79 -
P/RPS 2.05 2.62 2.46 2.60 3.40 2.39 2.21 -4.86%
P/EPS 15.91 19.40 17.02 15.49 19.49 15.25 14.02 8.75%
EY 6.28 5.16 5.87 6.46 5.13 6.56 7.13 -8.07%
DY 3.25 2.78 3.10 3.14 2.54 2.48 2.79 10.65%
P/NAPS 1.29 1.54 1.42 1.42 1.79 1.25 1.14 8.54%

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