[MIECO] YoY TTM Result on 31-Dec-2000 [#4]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
23-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -34.34%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
TTM Result
31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 182,319 164,541 139,050 147,863 7.23%
PBT 29,632 26,857 22,108 26,676 3.56%
Tax 2,139 -790 -1,410 -9,300 -
NP 31,771 26,067 20,698 17,376 22.28%
-
NP to SH 31,771 26,067 20,698 16,750 23.78%
-
Tax Rate -7.22% 2.94% 6.38% 34.86% -
Total Cost 150,548 138,474 118,352 130,487 4.88%
-
Net Worth 346,410 325,413 210,344 298,393 5.09%
Dividend
31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 15,745 10,497 7,362 7,303 29.18%
Div Payout % 49.56% 40.27% 35.57% 43.60% -
Equity
31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 346,410 325,413 210,344 298,393 5.09%
NOSH 209,945 209,944 210,344 208,666 0.20%
Ratio Analysis
31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 17.43% 15.84% 14.89% 11.75% -
ROE 9.17% 8.01% 9.84% 5.61% -
Per Share
31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 86.84 78.37 66.11 70.86 7.01%
EPS 15.13 12.42 9.84 8.03 23.51%
DPS 7.50 5.00 3.50 3.50 28.92%
NAPS 1.65 1.55 1.00 1.43 4.88%
Adjusted Per Share Value based on latest NOSH - 208,666
31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 18.23 16.45 13.91 14.79 7.21%
EPS 3.18 2.61 2.07 1.68 23.70%
DPS 1.57 1.05 0.74 0.73 29.07%
NAPS 0.3464 0.3254 0.2103 0.2984 5.09%
Price Multiplier on Financial Quarter End Date
31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 2.20 1.10 0.93 0.86 -
P/RPS 2.53 1.40 1.41 1.21 27.87%
P/EPS 14.54 8.86 9.45 10.71 10.72%
EY 6.88 11.29 10.58 9.33 -9.65%
DY 3.41 4.55 3.76 4.07 -5.72%
P/NAPS 1.33 0.71 0.93 0.60 30.38%
Price Multiplier on Announcement Date
31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/04 26/02/03 26/02/02 23/02/01 -
Price 2.95 1.03 1.00 0.86 -
P/RPS 3.40 1.31 1.51 1.21 41.11%
P/EPS 19.49 8.30 10.16 10.71 22.08%
EY 5.13 12.05 9.84 9.33 -18.07%
DY 2.54 4.85 3.50 4.07 -14.54%
P/NAPS 1.79 0.66 1.00 0.60 43.95%

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