[MIECO] YoY TTM Result on 31-Mar-2002 [#1]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 6.59%
YoY- 48.1%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
TTM Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 244,777 192,760 165,460 145,764 146,906 107,651 17.84%
PBT 38,398 31,026 25,915 23,235 25,798 20,061 13.85%
Tax -11,801 1,348 -16 -1,173 -10,275 -187 128.99%
NP 26,597 32,374 25,899 22,062 15,523 19,874 5.99%
-
NP to SH 26,597 32,374 25,899 22,062 14,897 19,874 5.99%
-
Tax Rate 30.73% -4.34% 0.06% 5.05% 39.83% 0.93% -
Total Cost 218,180 160,386 139,561 123,702 131,383 87,777 19.96%
-
Net Worth 379,220 352,413 331,742 210,365 304,304 298,432 4.90%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 15,753 15,745 10,497 7,362 7,303 7,356 16.44%
Div Payout % 59.23% 48.64% 40.53% 33.37% 49.03% 37.01% -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 379,220 352,413 331,742 210,365 304,304 298,432 4.90%
NOSH 210,677 209,769 209,963 210,365 209,865 210,163 0.04%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 10.87% 16.79% 15.65% 15.14% 10.57% 18.46% -
ROE 7.01% 9.19% 7.81% 10.49% 4.90% 6.66% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 116.19 91.89 78.80 69.29 70.00 51.22 17.78%
EPS 12.62 15.43 12.33 10.49 7.10 9.46 5.93%
DPS 7.50 7.50 5.00 3.50 3.50 3.50 16.45%
NAPS 1.80 1.68 1.58 1.00 1.45 1.42 4.85%
Adjusted Per Share Value based on latest NOSH - 210,365
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 24.48 19.28 16.55 14.58 14.69 10.77 17.83%
EPS 2.66 3.24 2.59 2.21 1.49 1.99 5.97%
DPS 1.58 1.57 1.05 0.74 0.73 0.74 16.37%
NAPS 0.3792 0.3524 0.3317 0.2104 0.3043 0.2984 4.90%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.20 2.72 1.01 1.19 0.73 1.73 -
P/RPS 1.89 2.96 1.28 1.72 1.04 3.38 -10.96%
P/EPS 17.43 17.62 8.19 11.35 10.28 18.29 -0.95%
EY 5.74 5.67 12.21 8.81 9.72 5.47 0.96%
DY 3.41 2.76 4.95 2.94 4.79 2.02 11.03%
P/NAPS 1.22 1.62 0.64 1.19 0.50 1.22 0.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 24/05/05 24/05/04 13/05/03 23/05/02 29/05/01 - -
Price 1.85 2.39 1.02 1.24 0.84 0.00 -
P/RPS 1.59 2.60 1.29 1.79 1.20 0.00 -
P/EPS 14.65 15.49 8.27 11.82 11.83 0.00 -
EY 6.82 6.46 12.09 8.46 8.45 0.00 -
DY 4.05 3.14 4.90 2.82 4.17 0.00 -
P/NAPS 1.03 1.42 0.65 1.24 0.58 0.00 -

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
Post a Comment