Highlights

[MIECO] QoQ Quarter Result on 2017-12-31 [#4]

Stock [MIECO]: MIECO CHIPBOARD BHD
Announcement Date 26-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     -14.30%    YoY -     -71.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 128,272 98,374 80,605 75,447 101,132 90,127 82,599 34.07%
  QoQ % 30.39% 22.04% 6.84% -25.40% 12.21% 9.11% -
  Horiz. % 155.29% 119.10% 97.59% 91.34% 122.44% 109.11% 100.00%
PBT -6,562 -7,256 -7,062 13,388 15,641 13,443 5,553 -
  QoQ % 9.56% -2.75% -152.75% -14.40% 16.35% 142.09% -
  Horiz. % -118.17% -130.67% -127.17% 241.09% 281.67% 242.09% 100.00%
Tax -254 -264 -81 0 -19 -26 -32 297.41%
  QoQ % 3.79% -225.93% 0.00% 0.00% 26.92% 18.75% -
  Horiz. % 793.75% 825.00% 253.12% -0.00% 59.38% 81.25% 100.00%
NP -6,816 -7,520 -7,143 13,388 15,622 13,417 5,521 -
  QoQ % 9.36% -5.28% -153.35% -14.30% 16.43% 143.02% -
  Horiz. % -123.46% -136.21% -129.38% 242.49% 282.96% 243.02% 100.00%
NP to SH -6,816 -7,520 -7,143 13,388 15,622 13,417 5,521 -
  QoQ % 9.36% -5.28% -153.35% -14.30% 16.43% 143.02% -
  Horiz. % -123.46% -136.21% -129.38% 242.49% 282.96% 243.02% 100.00%
Tax Rate - % - % - % - % 0.12 % 0.19 % 0.58 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -36.84% -67.24% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 20.69% 32.76% 100.00%
Total Cost 135,088 105,894 87,748 62,059 85,510 76,710 77,078 45.31%
  QoQ % 27.57% 20.68% 41.39% -27.42% 11.47% -0.48% -
  Horiz. % 175.26% 137.39% 113.84% 80.51% 110.94% 99.52% 100.00%
Net Worth 378,000 383,250 393,750 404,249 388,500 373,744 361,200 3.07%
  QoQ % -1.37% -2.67% -2.60% 4.05% 3.95% 3.47% -
  Horiz. % 104.65% 106.10% 109.01% 111.92% 107.56% 103.47% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 5,250 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 39.21 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 378,000 383,250 393,750 404,249 388,500 373,744 361,200 3.07%
  QoQ % -1.37% -2.67% -2.60% 4.05% 3.95% 3.47% -
  Horiz. % 104.65% 106.10% 109.01% 111.92% 107.56% 103.47% 100.00%
NOSH 525,000 525,000 525,000 525,000 525,000 209,968 210,000 84.10%
  QoQ % 0.00% 0.00% 0.00% 0.00% 150.04% -0.01% -
  Horiz. % 250.00% 250.00% 250.00% 250.00% 250.00% 99.99% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -5.31 % -7.64 % -8.86 % 17.74 % 15.45 % 14.89 % 6.68 % -
  QoQ % 30.50% 13.77% -149.94% 14.82% 3.76% 122.90% -
  Horiz. % -79.49% -114.37% -132.63% 265.57% 231.29% 222.90% 100.00%
ROE -1.80 % -1.96 % -1.81 % 3.31 % 4.02 % 3.59 % 1.53 % -
  QoQ % 8.16% -8.29% -154.68% -17.66% 11.98% 134.64% -
  Horiz. % -117.65% -128.10% -118.30% 216.34% 262.75% 234.64% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 24.43 18.74 15.35 14.37 19.26 42.92 39.33 -27.18%
  QoQ % 30.36% 22.08% 6.82% -25.39% -55.13% 9.13% -
  Horiz. % 62.12% 47.65% 39.03% 36.54% 48.97% 109.13% 100.00%
EPS -1.30 -1.43 -1.36 2.55 2.97 6.39 2.63 -
  QoQ % 9.09% -5.15% -153.33% -14.14% -53.52% 142.97% -
  Horiz. % -49.43% -54.37% -51.71% 96.96% 112.93% 242.97% 100.00%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.7200 0.7300 0.7500 0.7700 0.7400 1.7800 1.7200 -44.01%
  QoQ % -1.37% -2.67% -2.60% 4.05% -58.43% 3.49% -
  Horiz. % 41.86% 42.44% 43.60% 44.77% 43.02% 103.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 525,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 24.43 18.74 15.35 14.37 19.26 17.17 15.73 34.07%
  QoQ % 30.36% 22.08% 6.82% -25.39% 12.17% 9.15% -
  Horiz. % 155.31% 119.14% 97.58% 91.35% 122.44% 109.15% 100.00%
EPS -1.30 -1.43 -1.36 2.55 2.97 2.56 1.05 -
  QoQ % 9.09% -5.15% -153.33% -14.14% 16.02% 143.81% -
  Horiz. % -123.81% -136.19% -129.52% 242.86% 282.86% 243.81% 100.00%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.7200 0.7300 0.7500 0.7700 0.7400 0.7119 0.6880 3.07%
  QoQ % -1.37% -2.67% -2.60% 4.05% 3.95% 3.47% -
  Horiz. % 104.65% 106.10% 109.01% 111.92% 107.56% 103.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.4000 0.3900 0.4750 0.7750 1.1700 2.2000 2.0900 -
P/RPS 1.64 2.08 3.09 5.39 6.07 5.13 5.31 -54.28%
  QoQ % -21.15% -32.69% -42.67% -11.20% 18.32% -3.39% -
  Horiz. % 30.89% 39.17% 58.19% 101.51% 114.31% 96.61% 100.00%
P/EPS -30.81 -27.23 -34.91 30.39 39.32 34.43 79.50 -
  QoQ % -13.15% 22.00% -214.87% -22.71% 14.20% -56.69% -
  Horiz. % -38.75% -34.25% -43.91% 38.23% 49.46% 43.31% 100.00%
EY -3.25 -3.67 -2.86 3.29 2.54 2.90 1.26 -
  QoQ % 11.44% -28.32% -186.93% 29.53% -12.41% 130.16% -
  Horiz. % -257.94% -291.27% -226.98% 261.11% 201.59% 230.16% 100.00%
DY 0.00 0.00 0.00 1.29 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.56 0.53 0.63 1.01 1.58 1.24 1.22 -40.47%
  QoQ % 5.66% -15.87% -37.62% -36.08% 27.42% 1.64% -
  Horiz. % 45.90% 43.44% 51.64% 82.79% 129.51% 101.64% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 21/11/18 29/08/18 30/05/18 26/02/18 20/11/17 26/07/17 22/05/17 -
Price 0.3200 0.4250 0.4250 0.6700 1.1800 0.9200 2.2200 -
P/RPS 1.31 2.27 2.77 4.66 6.13 2.14 5.64 -62.18%
  QoQ % -42.29% -18.05% -40.56% -23.98% 186.45% -62.06% -
  Horiz. % 23.23% 40.25% 49.11% 82.62% 108.69% 37.94% 100.00%
P/EPS -24.65 -29.67 -31.24 26.27 39.66 14.40 84.44 -
  QoQ % 16.92% 5.03% -218.92% -33.76% 175.42% -82.95% -
  Horiz. % -29.19% -35.14% -37.00% 31.11% 46.97% 17.05% 100.00%
EY -4.06 -3.37 -3.20 3.81 2.52 6.95 1.18 -
  QoQ % -20.47% -5.31% -183.99% 51.19% -63.74% 488.98% -
  Horiz. % -344.07% -285.59% -271.19% 322.88% 213.56% 588.98% 100.00%
DY 0.00 0.00 0.00 1.49 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.44 0.58 0.57 0.87 1.59 0.52 1.29 -51.15%
  QoQ % -24.14% 1.75% -34.48% -45.28% 205.77% -59.69% -
  Horiz. % 34.11% 44.96% 44.19% 67.44% 123.26% 40.31% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

359  413  442  691 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VS 0.655-0.165 
 ARMADA 0.155-0.005 
 MYEG 0.815-0.06 
 PWORTH 0.055-0.005 
 HSI-H4O 0.33+0.02 
 KNM 0.07-0.01 
 HUBLINE 0.040.00 
 HSI-C3X 0.46-0.045 
 VIVOCOM 0.020.00 
 SAPNRG 0.30-0.02 
Partners & Brokers