[MIECO] YoY 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
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 250,982 206,211 169,736 150,677 146,901 144,219 11.71%
PBT 29,343 31,685 27,162 25,343 23,227 27,945 0.98%
Tax -8,628 -1,852 -359 -264 -10,731 -422 82.79%
NP 20,715 29,833 26,803 25,079 12,496 27,523 -5.52%
-
NP to SH 20,715 29,833 26,803 25,079 11,870 27,523 -5.52%
-
Tax Rate 29.40% 5.85% 1.32% 1.04% 46.20% 1.51% -
Total Cost 230,267 176,378 142,933 125,598 134,405 116,696 14.55%
-
Net Worth 346,000 356,762 329,545 209,700 308,634 304,699 2.57%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 15,753 15,745 10,497 7,362 7,303 7,356 16.44%
Div Payout % 76.05% 52.78% 39.16% 29.36% 61.53% 26.73% -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 346,000 356,762 329,545 209,700 308,634 304,699 2.57%
NOSH 200,000 209,860 209,901 209,700 209,955 210,137 -0.98%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 8.25% 14.47% 15.79% 16.64% 8.51% 19.08% -
ROE 5.99% 8.36% 8.13% 11.96% 3.85% 9.03% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 125.49 98.26 80.86 71.85 69.97 68.63 12.82%
EPS 10.36 14.22 12.77 11.96 5.65 13.10 -4.58%
DPS 7.88 7.50 5.00 3.50 3.50 3.50 17.61%
NAPS 1.73 1.70 1.57 1.00 1.47 1.45 3.59%
Adjusted Per Share Value based on latest NOSH - 209,700
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 25.10 20.62 16.97 15.07 14.69 14.42 11.71%
EPS 2.07 2.98 2.68 2.51 1.19 2.75 -5.51%
DPS 1.58 1.57 1.05 0.74 0.73 0.74 16.37%
NAPS 0.346 0.3568 0.3295 0.2097 0.3086 0.3047 2.57%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 2.16 2.77 1.29 1.18 0.89 1.30 -
P/RPS 1.72 2.82 1.60 1.64 1.27 1.89 -1.86%
P/EPS 20.85 19.49 10.10 9.87 15.74 9.93 15.98%
EY 4.80 5.13 9.90 10.14 6.35 10.08 -13.78%
DY 3.65 2.71 3.88 2.97 3.93 2.69 6.29%
P/NAPS 1.25 1.63 0.82 1.18 0.61 0.90 6.78%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/05 20/08/04 25/08/03 15/08/02 20/07/01 28/08/00 -
Price 1.90 2.42 1.79 1.16 1.03 1.29 -
P/RPS 1.51 2.46 2.21 1.61 1.47 1.88 -4.28%
P/EPS 18.34 17.02 14.02 9.70 18.22 9.85 13.23%
EY 5.45 5.87 7.13 10.31 5.49 10.15 -11.68%
DY 4.15 3.10 2.79 3.02 3.40 2.71 8.89%
P/NAPS 1.10 1.42 1.14 1.16 0.70 0.89 4.32%

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