[MIECO] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 1.9%
YoY- 25.0%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 357,501 269,203 244,777 192,760 165,460 145,764 146,906 15.96%
PBT 10,120 -13,513 38,398 31,026 25,915 23,235 25,798 -14.43%
Tax -3,139 2,557 -11,801 1,348 -16 -1,173 -10,275 -17.92%
NP 6,981 -10,956 26,597 32,374 25,899 22,062 15,523 -12.46%
-
NP to SH 6,981 -10,956 26,597 32,374 25,899 22,062 14,897 -11.86%
-
Tax Rate 31.02% - 30.73% -4.34% 0.06% 5.05% 39.83% -
Total Cost 350,520 280,159 218,180 160,386 139,561 123,702 131,383 17.75%
-
Net Worth 302,100 350,399 379,220 352,413 331,742 210,365 304,304 -0.12%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 2,093 - 15,753 15,745 10,497 7,362 7,303 -18.79%
Div Payout % 29.98% - 59.23% 48.64% 40.53% 33.37% 49.03% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 302,100 350,399 379,220 352,413 331,742 210,365 304,304 -0.12%
NOSH 176,666 208,571 210,677 209,769 209,963 210,365 209,865 -2.82%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 1.95% -4.07% 10.87% 16.79% 15.65% 15.14% 10.57% -
ROE 2.31% -3.13% 7.01% 9.19% 7.81% 10.49% 4.90% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 202.36 129.07 116.19 91.89 78.80 69.29 70.00 19.34%
EPS 3.95 -5.25 12.62 15.43 12.33 10.49 7.10 -9.30%
DPS 1.18 0.00 7.50 7.50 5.00 3.50 3.50 -16.56%
NAPS 1.71 1.68 1.80 1.68 1.58 1.00 1.45 2.78%
Adjusted Per Share Value based on latest NOSH - 209,769
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 35.75 26.92 24.48 19.28 16.55 14.58 14.69 15.97%
EPS 0.70 -1.10 2.66 3.24 2.59 2.21 1.49 -11.82%
DPS 0.21 0.00 1.58 1.57 1.05 0.74 0.73 -18.74%
NAPS 0.3021 0.3504 0.3792 0.3524 0.3317 0.2104 0.3043 -0.12%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.11 1.08 2.20 2.72 1.01 1.19 0.73 -
P/RPS 0.55 0.84 1.89 2.96 1.28 1.72 1.04 -10.06%
P/EPS 28.09 -20.56 17.43 17.62 8.19 11.35 10.28 18.22%
EY 3.56 -4.86 5.74 5.67 12.21 8.81 9.72 -15.40%
DY 1.07 0.00 3.41 2.76 4.95 2.94 4.79 -22.09%
P/NAPS 0.65 0.64 1.22 1.62 0.64 1.19 0.50 4.46%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 25/05/07 26/05/06 24/05/05 24/05/04 13/05/03 23/05/02 29/05/01 -
Price 1.09 1.05 1.85 2.39 1.02 1.24 0.84 -
P/RPS 0.54 0.81 1.59 2.60 1.29 1.79 1.20 -12.45%
P/EPS 27.58 -19.99 14.65 15.49 8.27 11.82 11.83 15.14%
EY 3.63 -5.00 6.82 6.46 12.09 8.46 8.45 -13.13%
DY 1.09 0.00 4.05 3.14 4.90 2.82 4.17 -20.03%
P/NAPS 0.64 0.63 1.03 1.42 0.65 1.24 0.58 1.65%

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