Highlights

[MIECO] YoY Quarter Result on 2012-09-30 [#3]

Stock [MIECO]: MIECO CHIPBOARD BHD
Announcement Date 19-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     59.42%    YoY -     -193.28%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 86,060 82,663 74,139 78,836 71,373 41,954 47,120 10.56%
  YoY % 4.11% 11.50% -5.96% 10.46% 70.12% -10.96% -
  Horiz. % 182.64% 175.43% 157.34% 167.31% 151.47% 89.04% 100.00%
PBT 6,166 3,565 -3,779 -1,860 2,313 1,645 1,118 32.90%
  YoY % 72.96% 194.34% -103.17% -180.42% 40.61% 47.14% -
  Horiz. % 551.52% 318.87% -338.01% -166.37% 206.89% 147.14% 100.00%
Tax 0 19 57 -43 -273 29 -2,692 -
  YoY % 0.00% -66.67% 232.56% 84.25% -1,041.38% 101.08% -
  Horiz. % -0.00% -0.71% -2.12% 1.60% 10.14% -1.08% 100.00%
NP 6,166 3,584 -3,722 -1,903 2,040 1,674 -1,574 -
  YoY % 72.04% 196.29% -95.59% -193.28% 21.86% 206.35% -
  Horiz. % -391.74% -227.70% 236.47% 120.90% -129.61% -106.35% 100.00%
NP to SH 6,166 3,584 -3,722 -1,903 2,040 1,674 -1,574 -
  YoY % 72.04% 196.29% -95.59% -193.28% 21.86% 206.35% -
  Horiz. % -391.74% -227.70% 236.47% 120.90% -129.61% -106.35% 100.00%
Tax Rate - % -0.53 % - % - % 11.80 % -1.76 % 240.79 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 770.45% -100.73% -
  Horiz. % 0.00% -0.22% 0.00% 0.00% 4.90% -0.73% 100.00%
Total Cost 79,894 79,079 77,861 80,739 69,333 40,280 48,694 8.60%
  YoY % 1.03% 1.56% -3.56% 16.45% 72.13% -17.28% -
  Horiz. % 164.07% 162.40% 159.90% 165.81% 142.39% 82.72% 100.00%
Net Worth 289,424 257,796 304,909 315,772 323,876 320,152 312,701 -1.28%
  YoY % 12.27% -15.45% -3.44% -2.50% 1.16% 2.38% -
  Horiz. % 92.56% 82.44% 97.51% 100.98% 103.57% 102.38% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 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
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 289,424 257,796 304,909 315,772 323,876 320,152 312,701 -1.28%
  YoY % 12.27% -15.45% -3.44% -2.50% 1.16% 2.38% -
  Horiz. % 92.56% 82.44% 97.51% 100.98% 103.57% 102.38% 100.00%
NOSH 209,727 209,590 210,282 209,120 210,309 209,249 209,866 -0.01%
  YoY % 0.07% -0.33% 0.56% -0.57% 0.51% -0.29% -
  Horiz. % 99.93% 99.87% 100.20% 99.64% 100.21% 99.71% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 7.16 % 4.34 % -5.02 % -2.41 % 2.86 % 3.99 % -3.34 % -
  YoY % 64.98% 186.45% -108.30% -184.27% -28.32% 219.46% -
  Horiz. % -214.37% -129.94% 150.30% 72.16% -85.63% -119.46% 100.00%
ROE 2.13 % 1.39 % -1.22 % -0.60 % 0.63 % 0.52 % -0.50 % -
  YoY % 53.24% 213.93% -103.33% -195.24% 21.15% 204.00% -
  Horiz. % -426.00% -278.00% 244.00% 120.00% -126.00% -104.00% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 41.03 39.44 35.26 37.70 33.94 20.05 22.45 10.57%
  YoY % 4.03% 11.85% -6.47% 11.08% 69.28% -10.69% -
  Horiz. % 182.76% 175.68% 157.06% 167.93% 151.18% 89.31% 100.00%
EPS 2.94 1.71 -1.77 -0.91 0.97 0.80 -0.75 -
  YoY % 71.93% 196.61% -94.51% -193.81% 21.25% 206.67% -
  Horiz. % -392.00% -228.00% 236.00% 121.33% -129.33% -106.67% 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 1.3800 1.2300 1.4500 1.5100 1.5400 1.5300 1.4900 -1.27%
  YoY % 12.20% -15.17% -3.97% -1.95% 0.65% 2.68% -
  Horiz. % 92.62% 82.55% 97.32% 101.34% 103.36% 102.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 525,000
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 16.39 15.75 14.12 15.02 13.59 7.99 8.98 10.54%
  YoY % 4.06% 11.54% -5.99% 10.52% 70.09% -11.02% -
  Horiz. % 182.52% 175.39% 157.24% 167.26% 151.34% 88.98% 100.00%
EPS 1.17 0.68 -0.71 -0.36 0.39 0.32 -0.30 -
  YoY % 72.06% 195.77% -97.22% -192.31% 21.87% 206.67% -
  Horiz. % -390.00% -226.67% 236.67% 120.00% -130.00% -106.67% 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 0.5513 0.4910 0.5808 0.6015 0.6169 0.6098 0.5956 -1.28%
  YoY % 12.28% -15.46% -3.44% -2.50% 1.16% 2.38% -
  Horiz. % 92.56% 82.44% 97.52% 100.99% 103.58% 102.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.9500 0.5550 0.3450 0.3800 0.3500 0.6900 0.4000 -
P/RPS 2.32 1.41 0.98 1.01 1.03 3.44 1.78 4.51%
  YoY % 64.54% 43.88% -2.97% -1.94% -70.06% 93.26% -
  Horiz. % 130.34% 79.21% 55.06% 56.74% 57.87% 193.26% 100.00%
P/EPS 32.31 32.46 -19.49 -41.76 36.08 86.25 -53.33 -
  YoY % -0.46% 266.55% 53.33% -215.74% -58.17% 261.73% -
  Horiz. % -60.59% -60.87% 36.55% 78.30% -67.65% -161.73% 100.00%
EY 3.09 3.08 -5.13 -2.39 2.77 1.16 -1.87 -
  YoY % 0.32% 160.04% -114.64% -186.28% 138.79% 162.03% -
  Horiz. % -165.24% -164.71% 274.33% 127.81% -148.13% -62.03% 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 0.69 0.45 0.24 0.25 0.23 0.45 0.27 16.92%
  YoY % 53.33% 87.50% -4.00% 8.70% -48.89% 66.67% -
  Horiz. % 255.56% 166.67% 88.89% 92.59% 85.19% 166.67% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 20/11/15 21/11/14 22/11/13 19/11/12 22/11/11 16/11/10 20/11/09 -
Price 1.2900 0.4600 0.3500 0.4100 0.4400 0.6000 0.5000 -
P/RPS 3.14 1.17 0.99 1.09 1.30 2.99 2.23 5.87%
  YoY % 168.38% 18.18% -9.17% -16.15% -56.52% 34.08% -
  Horiz. % 140.81% 52.47% 44.39% 48.88% 58.30% 134.08% 100.00%
P/EPS 43.88 26.90 -19.77 -45.05 45.36 75.00 -66.67 -
  YoY % 63.12% 236.06% 56.12% -199.32% -39.52% 212.49% -
  Horiz. % -65.82% -40.35% 29.65% 67.57% -68.04% -112.49% 100.00%
EY 2.28 3.72 -5.06 -2.22 2.20 1.33 -1.50 -
  YoY % -38.71% 173.52% -127.93% -200.91% 65.41% 188.67% -
  Horiz. % -152.00% -248.00% 337.33% 148.00% -146.67% -88.67% 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 0.93 0.37 0.24 0.27 0.29 0.39 0.34 18.25%
  YoY % 151.35% 54.17% -11.11% -6.90% -25.64% 14.71% -
  Horiz. % 273.53% 108.82% 70.59% 79.41% 85.29% 114.71% 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.
 


 

291  383  448  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWORTH 0.055+0.005 
 ARMADA 0.175-0.005 
 VC 0.085-0.01 
 HUBLINE 0.040.00 
 HSI-H4O 0.335+0.07 
 SANICHI 0.080.00 
 TIGER 0.08-0.005 
 DBE 0.030.00 
 PERMAJU 0.355-0.03 
 MYEG 0.91-0.015 
Partners & Brokers