[MIECO] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -1.97%
YoY- 5.11%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 343,091 302,906 265,102 216,863 177,607 161,470 137,719 16.42%
PBT -2,541 -612 13,151 32,547 28,732 30,261 19,248 -
Tax 1,459 -1,149 -5,339 -3,302 -908 -2,598 -3,904 -
NP -1,082 -1,761 7,812 29,245 27,824 27,663 15,344 -
-
NP to SH -1,082 -1,761 7,812 29,245 27,824 27,663 14,718 -
-
Tax Rate - - 40.60% 10.15% 3.16% 8.59% 20.28% -
Total Cost 344,173 304,667 257,290 187,618 149,783 133,807 122,375 18.79%
-
Net Worth 352,901 356,203 359,484 367,700 340,374 210,238 315,454 1.88%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 2,093 - 15,753 15,745 10,497 7,362 7,303 -18.79%
Div Payout % 0.00% - 201.66% 53.84% 37.73% 26.61% 49.62% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 352,901 356,203 359,484 367,700 340,374 210,238 315,454 1.88%
NOSH 210,060 209,531 210,224 210,114 210,107 210,238 210,303 -0.01%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -0.32% -0.58% 2.95% 13.49% 15.67% 17.13% 11.14% -
ROE -0.31% -0.49% 2.17% 7.95% 8.17% 13.16% 4.67% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 163.33 144.56 126.10 103.21 84.53 76.80 65.49 16.44%
EPS -0.52 -0.84 3.72 13.92 13.24 13.16 7.00 -
DPS 1.00 0.00 7.49 7.50 5.00 3.50 3.50 -18.83%
NAPS 1.68 1.70 1.71 1.75 1.62 1.00 1.50 1.90%
Adjusted Per Share Value based on latest NOSH - 210,114
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 34.31 30.29 26.51 21.69 17.76 16.15 13.77 16.42%
EPS -0.11 -0.18 0.78 2.92 2.78 2.77 1.47 -
DPS 0.21 0.00 1.58 1.57 1.05 0.74 0.73 -18.74%
NAPS 0.3529 0.3562 0.3595 0.3677 0.3404 0.2102 0.3155 1.88%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 0.90 0.94 1.35 2.55 1.94 1.04 0.80 -
P/RPS 0.55 0.65 1.07 2.47 2.30 1.35 1.22 -12.42%
P/EPS -174.73 -111.85 36.33 18.32 14.65 7.90 11.43 -
EY -0.57 -0.89 2.75 5.46 6.83 12.65 8.75 -
DY 1.11 0.00 5.55 2.94 2.58 3.37 4.38 -20.44%
P/NAPS 0.54 0.55 0.79 1.46 1.20 1.04 0.53 0.31%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 26/11/07 17/11/06 22/11/05 26/11/04 28/11/03 21/11/02 24/10/01 -
Price 0.82 1.17 1.30 2.70 2.02 1.04 0.82 -
P/RPS 0.50 0.81 1.03 2.62 2.39 1.35 1.25 -14.15%
P/EPS -159.20 -139.21 34.98 19.40 15.25 7.90 11.72 -
EY -0.63 -0.72 2.86 5.16 6.56 12.65 8.53 -
DY 1.22 0.00 5.76 2.78 2.48 3.37 4.27 -18.83%
P/NAPS 0.49 0.69 0.76 1.54 1.25 1.04 0.55 -1.90%

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