Highlights

[MIECO] YoY Quarter Result on 2012-06-30 [#2]

Stock [MIECO]: MIECO CHIPBOARD BHD
Announcement Date 27-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     -144.98%    YoY -     -198.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 97,156 88,044 76,470 83,743 79,539 44,675 46,049 13.24%
  YoY % 10.35% 15.14% -8.68% 5.29% 78.04% -2.98% -
  Horiz. % 210.98% 191.20% 166.06% 181.86% 172.73% 97.02% 100.00%
PBT 6,735 3,408 -5,672 -4,569 4,057 1,010 248 73.33%
  YoY % 97.62% 160.08% -24.14% -212.62% 301.68% 307.26% -
  Horiz. % 2,715.73% 1,374.19% -2,287.10% -1,842.34% 1,635.89% 407.26% 100.00%
Tax 0 -381 902 -120 711 -2 5,806 -
  YoY % 0.00% -142.24% 851.67% -116.88% 35,650.00% -100.03% -
  Horiz. % 0.00% -6.56% 15.54% -2.07% 12.25% -0.03% 100.00%
NP 6,735 3,027 -4,770 -4,689 4,768 1,008 6,054 1.79%
  YoY % 122.50% 163.46% -1.73% -198.34% 373.02% -83.35% -
  Horiz. % 111.25% 50.00% -78.79% -77.45% 78.76% 16.65% 100.00%
NP to SH 6,735 3,027 -4,770 -4,689 4,768 1,008 6,054 1.79%
  YoY % 122.50% 163.46% -1.73% -198.34% 373.02% -83.35% -
  Horiz. % 111.25% 50.00% -78.79% -77.45% 78.76% 16.65% 100.00%
Tax Rate - % 11.18 % - % - % -17.53 % 0.20 % -2,341.13 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -8,865.00% 100.01% -
  Horiz. % 0.00% -0.48% 0.00% 0.00% 0.75% -0.01% 100.00%
Total Cost 90,421 85,017 81,240 88,432 74,771 43,667 39,995 14.56%
  YoY % 6.36% 4.65% -8.13% 18.27% 71.23% 9.18% -
  Horiz. % 226.08% 212.57% 203.13% 221.11% 186.95% 109.18% 100.00%
Net Worth 283,247 254,352 308,894 319,608 321,367 319,200 315,312 -1.77%
  YoY % 11.36% -17.66% -3.35% -0.55% 0.68% 1.23% -
  Horiz. % 89.83% 80.67% 97.96% 101.36% 101.92% 101.23% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 283,247 254,352 308,894 319,608 321,367 319,200 315,312 -1.77%
  YoY % 11.36% -17.66% -3.35% -0.55% 0.68% 1.23% -
  Horiz. % 89.83% 80.67% 97.96% 101.36% 101.92% 101.23% 100.00%
NOSH 209,813 210,208 210,132 210,269 210,044 210,000 210,208 -0.03%
  YoY % -0.19% 0.04% -0.07% 0.11% 0.02% -0.10% -
  Horiz. % 99.81% 100.00% 99.96% 100.03% 99.92% 99.90% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 6.93 % 3.44 % -6.24 % -5.60 % 5.99 % 2.26 % 13.15 % -10.12%
  YoY % 101.45% 155.13% -11.43% -193.49% 165.04% -82.81% -
  Horiz. % 52.70% 26.16% -47.45% -42.59% 45.55% 17.19% 100.00%
ROE 2.38 % 1.19 % -1.54 % -1.47 % 1.48 % 0.32 % 1.92 % 3.64%
  YoY % 100.00% 177.27% -4.76% -199.32% 362.50% -83.33% -
  Horiz. % 123.96% 61.98% -80.21% -76.56% 77.08% 16.67% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 46.31 41.88 36.39 39.83 37.87 21.27 21.91 13.28%
  YoY % 10.58% 15.09% -8.64% 5.18% 78.04% -2.92% -
  Horiz. % 211.36% 191.15% 166.09% 181.79% 172.84% 97.08% 100.00%
EPS 3.21 1.44 -2.27 -2.23 2.27 0.48 2.88 1.82%
  YoY % 122.92% 163.44% -1.79% -198.24% 372.92% -83.33% -
  Horiz. % 111.46% 50.00% -78.82% -77.43% 78.82% 16.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.3500 1.2100 1.4700 1.5200 1.5300 1.5200 1.5000 -1.74%
  YoY % 11.57% -17.69% -3.29% -0.65% 0.66% 1.33% -
  Horiz. % 90.00% 80.67% 98.00% 101.33% 102.00% 101.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 525,000
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 18.51 16.77 14.57 15.95 15.15 8.51 8.77 13.25%
  YoY % 10.38% 15.10% -8.65% 5.28% 78.03% -2.96% -
  Horiz. % 211.06% 191.22% 166.13% 181.87% 172.75% 97.04% 100.00%
EPS 1.28 0.58 -0.91 -0.89 0.91 0.19 1.15 1.80%
  YoY % 120.69% 163.74% -2.25% -197.80% 378.95% -83.48% -
  Horiz. % 111.30% 50.43% -79.13% -77.39% 79.13% 16.52% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5395 0.4845 0.5884 0.6088 0.6121 0.6080 0.6006 -1.77%
  YoY % 11.35% -17.66% -3.35% -0.54% 0.67% 1.23% -
  Horiz. % 89.83% 80.67% 97.97% 101.37% 101.91% 101.23% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.7050 0.4000 0.3650 0.4100 0.5800 0.3800 0.3000 -
P/RPS 1.52 0.96 1.00 1.03 1.53 1.79 1.37 1.75%
  YoY % 58.33% -4.00% -2.91% -32.68% -14.53% 30.66% -
  Horiz. % 110.95% 70.07% 72.99% 75.18% 111.68% 130.66% 100.00%
P/EPS 21.96 27.78 -16.08 -18.39 25.55 79.17 10.42 13.22%
  YoY % -20.95% 272.76% 12.56% -171.98% -67.73% 659.79% -
  Horiz. % 210.75% 266.60% -154.32% -176.49% 245.20% 759.79% 100.00%
EY 4.55 3.60 -6.22 -5.44 3.91 1.26 9.60 -11.70%
  YoY % 26.39% 157.88% -14.34% -239.13% 210.32% -86.88% -
  Horiz. % 47.40% 37.50% -64.79% -56.67% 40.73% 13.12% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.52 0.33 0.25 0.27 0.38 0.25 0.20 17.25%
  YoY % 57.58% 32.00% -7.41% -28.95% 52.00% 25.00% -
  Horiz. % 260.00% 165.00% 125.00% 135.00% 190.00% 125.00% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 21/08/15 22/08/14 23/08/13 27/08/12 23/08/11 27/08/10 10/08/09 -
Price 0.8350 0.5000 0.3550 0.4300 0.4400 0.7700 0.3600 -
P/RPS 1.80 1.19 0.98 1.08 1.16 3.62 1.64 1.56%
  YoY % 51.26% 21.43% -9.26% -6.90% -67.96% 120.73% -
  Horiz. % 109.76% 72.56% 59.76% 65.85% 70.73% 220.73% 100.00%
P/EPS 26.01 34.72 -15.64 -19.28 19.38 160.42 12.50 12.98%
  YoY % -25.09% 321.99% 18.88% -199.48% -87.92% 1,183.36% -
  Horiz. % 208.08% 277.76% -125.12% -154.24% 155.04% 1,283.36% 100.00%
EY 3.84 2.88 -6.39 -5.19 5.16 0.62 8.00 -11.51%
  YoY % 33.33% 145.07% -23.12% -200.58% 732.26% -92.25% -
  Horiz. % 48.00% 36.00% -79.88% -64.88% 64.50% 7.75% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.62 0.41 0.24 0.28 0.29 0.51 0.24 17.13%
  YoY % 51.22% 70.83% -14.29% -3.45% -43.14% 112.50% -
  Horiz. % 258.33% 170.83% 100.00% 116.67% 120.83% 212.50% 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