[MIECO] YoY TTM Result on 31-Mar-2000 [#1]

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
TTM Result
Revenue	165,460	145,764	146,906	107,651	15.40%
YoY %	13.51%	-0.78%	36.47%	-	-
Horiz. %	153.70%	135.40%	136.47%	100.00%	-
PBT	25,915	23,235	25,798	20,061	8.90%
YoY %	11.53%	-9.93%	28.60%	-	-
Horiz. %	129.18%	115.82%	128.60%	100.00%	-
Tax	-16	-1,173	-10,275	-187	-55.93%
YoY %	98.64%	88.58%	-5,394.65%	-	-
Horiz. %	8.56%	627.27%	5,494.65%	100.00%	-
NP	25,899	22,062	15,523	19,874	9.22%
YoY %	17.39%	42.12%	-21.89%	-	-
Horiz. %	130.32%	111.01%	78.11%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
NP to SH	25,899	22,062	14,897	19,874	9.22%
YoY %	17.39%	48.10%	-25.04%	-	-
Horiz. %	130.32%	111.01%	74.96%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Tax Rate	0.06%	5.05%	39.83%	0.93%	-
YoY %	-98.81%	-87.32%	4,182.80%	-	-
Horiz. %	6.45%	543.01%	4,282.80%	100.00%	-
Total Cost	139,561	123,702	131,383	87,777	16.71%
YoY %	12.82%	-5.85%	49.68%	-	-
Horiz. %	158.99%	140.93%	149.68%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Net Worth	331,742	210,365	304,304	298,432	3.59%
YoY %	57.70%	-30.87%	1.97%	-	-
Horiz. %	111.16%	70.49%	101.97%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Dividend
Div	10,497	7,362	7,303	7,356	12.58%
YoY %	42.58%	0.81%	-0.72%	-	-
Horiz. %	142.70%	100.08%	99.28%	100.00%	-
Div Payout %	40.53%	33.37%	49.03%	37.01%	-
YoY %	21.46%	-31.94%	32.48%	-	-
Horiz. %	109.51%	90.16%	132.48%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Equity
Net Worth	331,742	210,365	304,304	298,432	3.59%
YoY %	57.70%	-30.87%	1.97%	-	-
Horiz. %	111.16%	70.49%	101.97%	100.00%	-
NOSH	209,963	210,365	209,865	210,163	-0.03%
YoY %	-0.19%	0.24%	-0.14%	-	-
Horiz. %	99.90%	100.10%	99.86%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Ratio Analysis
NP Margin	15.65%	15.14%	10.57%	18.46%	-
YoY %	3.37%	43.24%	-42.74%	-	-
Horiz. %	84.78%	82.02%	57.26%	100.00%	-
ROE	7.81%	10.49%	4.90%	6.66%	-
YoY %	-25.55%	114.08%	-26.43%	-	-
Horiz. %	117.27%	157.51%	73.57%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Per Share
RPS	78.80	69.29	70.00	51.22	15.44%
YoY %	13.72%	-1.01%	36.67%	-	-
Horiz. %	153.85%	135.28%	136.67%	100.00%	-
EPS	12.33	10.49	7.10	9.46	9.23%
YoY %	17.54%	47.75%	-24.95%	-	-
Horiz. %	130.34%	110.89%	75.05%	100.00%	-
DPS	5.00	3.50	3.50	3.50	12.62%
YoY %	42.86%	0.00%	0.00%	-	-
Horiz. %	142.86%	100.00%	100.00%	100.00%	-
NAPS	1.58	1.00	1.45	1.42	3.62%
YoY %	58.00%	-31.03%	2.11%	-	-
Horiz. %	111.27%	70.42%	102.11%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Adjusted Per Share Value based on latest NOSH - 210,163
RPS	16.55	14.58	14.69	10.77	15.39%
YoY %	13.51%	-0.75%	36.40%	-	-
Horiz. %	153.67%	135.38%	136.40%	100.00%	-
EPS	2.59	2.21	1.49	1.99	9.18%
YoY %	17.19%	48.32%	-25.13%	-	-
Horiz. %	130.15%	111.06%	74.87%	100.00%	-
DPS	1.05	0.74	0.73	0.74	12.37%
YoY %	41.89%	1.37%	-1.35%	-	-
Horiz. %	141.89%	100.00%	98.65%	100.00%	-
NAPS	0.3317	0.2104	0.3043	0.2984	3.58%
YoY %	57.65%	-30.86%	1.98%	-	-
Horiz. %	111.16%	70.51%	101.98%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/03	29/03/02	30/03/01	31/03/00	-
Price	1.01	1.19	0.73	1.73	-
P/RPS	1.28	1.72	1.04	3.38	-27.65%
YoY %	-25.58%	65.38%	-69.23%	-	-
Horiz. %	37.87%	50.89%	30.77%	100.00%	-
P/EPS	8.19	11.35	10.28	18.29	-23.49%
YoY %	-27.84%	10.41%	-43.79%	-	-
Horiz. %	44.78%	62.06%	56.21%	100.00%	-
EY	12.21	8.81	9.72	5.47	30.69%
YoY %	38.59%	-9.36%	77.70%	-	-
Horiz. %	223.22%	161.06%	177.70%	100.00%	-
DY	4.95	2.94	4.79	2.02	34.81%
YoY %	68.37%	-38.62%	137.13%	-	-
Horiz. %	245.05%	145.54%	237.13%	100.00%	-
P/NAPS	0.64	1.19	0.50	1.22	-19.34%
YoY %	-46.22%	138.00%	-59.02%	-	-
Horiz. %	52.46%	97.54%	40.98%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Announcement Date
Date	13/05/03	23/05/02	29/05/01	-	-
Price	1.02	1.24	0.84	0.00	-
P/RPS	1.29	1.79	1.20	0.00	-
YoY %	-27.93%	49.17%	0.00%	-	-
Horiz. %	107.50%	149.17%	100.00%	-	-
P/EPS	8.27	11.82	11.83	0.00	-
YoY %	-30.03%	-0.08%	0.00%	-	-
Horiz. %	69.91%	99.92%	100.00%	-	-
EY	12.09	8.46	8.45	0.00	-
YoY %	42.91%	0.12%	0.00%	-	-
Horiz. %	143.08%	100.12%	100.00%	-	-
DY	4.90	2.82	4.17	0.00	-
YoY %	73.76%	-32.37%	0.00%	-	-
Horiz. %	117.51%	67.63%	100.00%	-	-
P/NAPS	0.65	1.24	0.58	0.00	-
YoY %	-47.58%	113.79%	0.00%	-	-
Horiz. %	112.07%	213.79%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos