Highlights

[MIECO] YoY Quarter Result on 2015-06-30 [#2]

Stock [MIECO]: MIECO CHIPBOARD BHD
Announcement Date 21-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     109.03%    YoY -     122.50%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 98,374 90,127 79,295 97,156 88,044 76,470 83,743 2.72%
  YoY % 9.15% 13.66% -18.38% 10.35% 15.14% -8.68% -
  Horiz. % 117.47% 107.62% 94.69% 116.02% 105.14% 91.32% 100.00%
PBT -7,256 13,443 809 6,735 3,408 -5,672 -4,569 8.01%
  YoY % -153.98% 1,561.68% -87.99% 97.62% 160.08% -24.14% -
  Horiz. % 158.81% -294.22% -17.71% -147.41% -74.59% 124.14% 100.00%
Tax -264 -26 7 0 -381 902 -120 14.04%
  YoY % -915.38% -471.43% 0.00% 0.00% -142.24% 851.67% -
  Horiz. % 220.00% 21.67% -5.83% -0.00% 317.50% -751.67% 100.00%
NP -7,520 13,417 816 6,735 3,027 -4,770 -4,689 8.19%
  YoY % -156.05% 1,544.24% -87.88% 122.50% 163.46% -1.73% -
  Horiz. % 160.38% -286.14% -17.40% -143.63% -64.56% 101.73% 100.00%
NP to SH -7,520 13,417 816 6,735 3,027 -4,770 -4,689 8.19%
  YoY % -156.05% 1,544.24% -87.88% 122.50% 163.46% -1.73% -
  Horiz. % 160.38% -286.14% -17.40% -143.63% -64.56% 101.73% 100.00%
Tax Rate - % 0.19 % -0.87 % - % 11.18 % - % - % -
  YoY % 0.00% 121.84% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 1.70% -7.78% 0.00% 100.00% - -
Total Cost 105,894 76,710 78,479 90,421 85,017 81,240 88,432 3.05%
  YoY % 38.04% -2.25% -13.21% 6.36% 4.65% -8.13% -
  Horiz. % 119.75% 86.74% 88.75% 102.25% 96.14% 91.87% 100.00%
Net Worth 383,250 373,744 322,215 283,247 254,352 308,894 319,608 3.07%
  YoY % 2.54% 15.99% 13.76% 11.36% -17.66% -3.35% -
  Horiz. % 119.91% 116.94% 100.82% 88.62% 79.58% 96.65% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 383,250 373,744 322,215 283,247 254,352 308,894 319,608 3.07%
  YoY % 2.54% 15.99% 13.76% 11.36% -17.66% -3.35% -
  Horiz. % 119.91% 116.94% 100.82% 88.62% 79.58% 96.65% 100.00%
NOSH 525,000 209,968 209,230 209,813 210,208 210,132 210,269 16.47%
  YoY % 150.04% 0.35% -0.28% -0.19% 0.04% -0.07% -
  Horiz. % 249.68% 99.86% 99.51% 99.78% 99.97% 99.93% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -7.64 % 14.89 % 1.03 % 6.93 % 3.44 % -6.24 % -5.60 % 5.31%
  YoY % -151.31% 1,345.63% -85.14% 101.45% 155.13% -11.43% -
  Horiz. % 136.43% -265.89% -18.39% -123.75% -61.43% 111.43% 100.00%
ROE -1.96 % 3.59 % 0.25 % 2.38 % 1.19 % -1.54 % -1.47 % 4.91%
  YoY % -154.60% 1,336.00% -89.50% 100.00% 177.27% -4.76% -
  Horiz. % 133.33% -244.22% -17.01% -161.90% -80.95% 104.76% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 18.74 42.92 37.90 46.31 41.88 36.39 39.83 -11.80%
  YoY % -56.34% 13.25% -18.16% 10.58% 15.09% -8.64% -
  Horiz. % 47.05% 107.76% 95.15% 116.27% 105.15% 91.36% 100.00%
EPS -1.43 6.39 0.39 3.21 1.44 -2.27 -2.23 -7.13%
  YoY % -122.38% 1,538.46% -87.85% 122.92% 163.44% -1.79% -
  Horiz. % 64.13% -286.55% -17.49% -143.95% -64.57% 101.79% 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 0.7300 1.7800 1.5400 1.3500 1.2100 1.4700 1.5200 -11.50%
  YoY % -58.99% 15.58% 14.07% 11.57% -17.69% -3.29% -
  Horiz. % 48.03% 117.11% 101.32% 88.82% 79.61% 96.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 525,000
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 18.74 17.17 15.10 18.51 16.77 14.57 15.95 2.72%
  YoY % 9.14% 13.71% -18.42% 10.38% 15.10% -8.65% -
  Horiz. % 117.49% 107.65% 94.67% 116.05% 105.14% 91.35% 100.00%
EPS -1.43 2.56 0.16 1.28 0.58 -0.91 -0.89 8.22%
  YoY % -155.86% 1,500.00% -87.50% 120.69% 163.74% -2.25% -
  Horiz. % 160.67% -287.64% -17.98% -143.82% -65.17% 102.25% 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 0.7300 0.7119 0.6137 0.5395 0.4845 0.5884 0.6088 3.07%
  YoY % 2.54% 16.00% 13.75% 11.35% -17.66% -3.35% -
  Horiz. % 119.91% 116.93% 100.80% 88.62% 79.58% 96.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.3900 2.2000 0.8500 0.7050 0.4000 0.3650 0.4100 -
P/RPS 2.08 5.13 2.24 1.52 0.96 1.00 1.03 12.42%
  YoY % -59.45% 129.02% 47.37% 58.33% -4.00% -2.91% -
  Horiz. % 201.94% 498.06% 217.48% 147.57% 93.20% 97.09% 100.00%
P/EPS -27.23 34.43 217.95 21.96 27.78 -16.08 -18.39 6.76%
  YoY % -179.09% -84.20% 892.49% -20.95% 272.76% 12.56% -
  Horiz. % 148.07% -187.22% -1,185.16% -119.41% -151.06% 87.44% 100.00%
EY -3.67 2.90 0.46 4.55 3.60 -6.22 -5.44 -6.35%
  YoY % -226.55% 530.43% -89.89% 26.39% 157.88% -14.34% -
  Horiz. % 67.46% -53.31% -8.46% -83.64% -66.18% 114.34% 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 0.53 1.24 0.55 0.52 0.33 0.25 0.27 11.89%
  YoY % -57.26% 125.45% 5.77% 57.58% 32.00% -7.41% -
  Horiz. % 196.30% 459.26% 203.70% 192.59% 122.22% 92.59% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 26/07/17 26/08/16 21/08/15 22/08/14 23/08/13 27/08/12 -
Price 0.4250 0.9200 0.9050 0.8350 0.5000 0.3550 0.4300 -
P/RPS 2.27 2.14 2.39 1.80 1.19 0.98 1.08 13.17%
  YoY % 6.07% -10.46% 32.78% 51.26% 21.43% -9.26% -
  Horiz. % 210.19% 198.15% 221.30% 166.67% 110.19% 90.74% 100.00%
P/EPS -29.67 14.40 232.05 26.01 34.72 -15.64 -19.28 7.45%
  YoY % -306.04% -93.79% 792.16% -25.09% 321.99% 18.88% -
  Horiz. % 153.89% -74.69% -1,203.58% -134.91% -180.08% 81.12% 100.00%
EY -3.37 6.95 0.43 3.84 2.88 -6.39 -5.19 -6.94%
  YoY % -148.49% 1,516.28% -88.80% 33.33% 145.07% -23.12% -
  Horiz. % 64.93% -133.91% -8.29% -73.99% -55.49% 123.12% 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 0.58 0.52 0.59 0.62 0.41 0.24 0.28 12.90%
  YoY % 11.54% -11.86% -4.84% 51.22% 70.83% -14.29% -
  Horiz. % 207.14% 185.71% 210.71% 221.43% 146.43% 85.71% 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