Highlights

[MIECO] YoY Quarter Result on 2015-09-30 [#3]

Stock [MIECO]: MIECO CHIPBOARD BHD
Announcement Date 20-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     -8.45%    YoY -     72.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 128,272 101,132 91,025 86,060 82,663 74,139 78,836 8.45%
  YoY % 26.84% 11.10% 5.77% 4.11% 11.50% -5.96% -
  Horiz. % 162.71% 128.28% 115.46% 109.16% 104.85% 94.04% 100.00%
PBT -6,562 15,641 4,226 6,166 3,565 -3,779 -1,860 23.37%
  YoY % -141.95% 270.11% -31.46% 72.96% 194.34% -103.17% -
  Horiz. % 352.80% -840.91% -227.20% -331.51% -191.67% 203.17% 100.00%
Tax -254 -19 0 0 19 57 -43 34.43%
  YoY % -1,236.84% 0.00% 0.00% 0.00% -66.67% 232.56% -
  Horiz. % 590.70% 44.19% -0.00% -0.00% -44.19% -132.56% 100.00%
NP -6,816 15,622 4,226 6,166 3,584 -3,722 -1,903 23.68%
  YoY % -143.63% 269.66% -31.46% 72.04% 196.29% -95.59% -
  Horiz. % 358.17% -820.91% -222.07% -324.01% -188.33% 195.59% 100.00%
NP to SH -6,816 15,622 4,226 6,166 3,584 -3,722 -1,903 23.68%
  YoY % -143.63% 269.66% -31.46% 72.04% 196.29% -95.59% -
  Horiz. % 358.17% -820.91% -222.07% -324.01% -188.33% 195.59% 100.00%
Tax Rate - % 0.12 % - % - % -0.53 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -22.64% 0.00% 0.00% 100.00% - -
Total Cost 135,088 85,510 86,799 79,894 79,079 77,861 80,739 8.95%
  YoY % 57.98% -1.49% 8.64% 1.03% 1.56% -3.56% -
  Horiz. % 167.31% 105.91% 107.51% 98.95% 97.94% 96.44% 100.00%
Net Worth 378,000 388,500 327,988 289,424 257,796 304,909 315,772 3.04%
  YoY % -2.70% 18.45% 13.32% 12.27% -15.45% -3.44% -
  Horiz. % 119.71% 123.03% 103.87% 91.66% 81.64% 96.56% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 378,000 388,500 327,988 289,424 257,796 304,909 315,772 3.04%
  YoY % -2.70% 18.45% 13.32% 12.27% -15.45% -3.44% -
  Horiz. % 119.71% 123.03% 103.87% 91.66% 81.64% 96.56% 100.00%
NOSH 525,000 525,000 210,248 209,727 209,590 210,282 209,120 16.57%
  YoY % 0.00% 149.70% 0.25% 0.07% -0.33% 0.56% -
  Horiz. % 251.05% 251.05% 100.54% 100.29% 100.22% 100.56% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -5.31 % 15.45 % 4.64 % 7.16 % 4.34 % -5.02 % -2.41 % 14.07%
  YoY % -134.37% 232.97% -35.20% 64.98% 186.45% -108.30% -
  Horiz. % 220.33% -641.08% -192.53% -297.10% -180.08% 208.30% 100.00%
ROE -1.80 % 4.02 % 1.29 % 2.13 % 1.39 % -1.22 % -0.60 % 20.08%
  YoY % -144.78% 211.63% -39.44% 53.24% 213.93% -103.33% -
  Horiz. % 300.00% -670.00% -215.00% -355.00% -231.67% 203.33% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 24.43 19.26 43.29 41.03 39.44 35.26 37.70 -6.97%
  YoY % 26.84% -55.51% 5.51% 4.03% 11.85% -6.47% -
  Horiz. % 64.80% 51.09% 114.83% 108.83% 104.62% 93.53% 100.00%
EPS -1.30 2.97 2.01 2.94 1.71 -1.77 -0.91 6.12%
  YoY % -143.77% 47.76% -31.63% 71.93% 196.61% -94.51% -
  Horiz. % 142.86% -326.37% -220.88% -323.08% -187.91% 194.51% 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 0.7200 0.7400 1.5600 1.3800 1.2300 1.4500 1.5100 -11.61%
  YoY % -2.70% -52.56% 13.04% 12.20% -15.17% -3.97% -
  Horiz. % 47.68% 49.01% 103.31% 91.39% 81.46% 96.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 525,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 24.43 19.26 17.34 16.39 15.75 14.12 15.02 8.44%
  YoY % 26.84% 11.07% 5.80% 4.06% 11.54% -5.99% -
  Horiz. % 162.65% 128.23% 115.45% 109.12% 104.86% 94.01% 100.00%
EPS -1.30 2.97 0.80 1.17 0.68 -0.71 -0.36 23.85%
  YoY % -143.77% 271.25% -31.62% 72.06% 195.77% -97.22% -
  Horiz. % 361.11% -825.00% -222.22% -325.00% -188.89% 197.22% 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 0.7200 0.7400 0.6247 0.5513 0.4910 0.5808 0.6015 3.04%
  YoY % -2.70% 18.46% 13.31% 12.28% -15.46% -3.44% -
  Horiz. % 119.70% 123.03% 103.86% 91.65% 81.63% 96.56% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.4000 1.1700 0.8950 0.9500 0.5550 0.3450 0.3800 -
P/RPS 1.64 6.07 2.07 2.32 1.41 0.98 1.01 8.41%
  YoY % -72.98% 193.24% -10.78% 64.54% 43.88% -2.97% -
  Horiz. % 162.38% 600.99% 204.95% 229.70% 139.60% 97.03% 100.00%
P/EPS -30.81 39.32 44.53 32.31 32.46 -19.49 -41.76 -4.94%
  YoY % -178.36% -11.70% 37.82% -0.46% 266.55% 53.33% -
  Horiz. % 73.78% -94.16% -106.63% -77.37% -77.73% 46.67% 100.00%
EY -3.25 2.54 2.25 3.09 3.08 -5.13 -2.39 5.25%
  YoY % -227.95% 12.89% -27.18% 0.32% 160.04% -114.64% -
  Horiz. % 135.98% -106.28% -94.14% -129.29% -128.87% 214.64% 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 0.56 1.58 0.57 0.69 0.45 0.24 0.25 14.38%
  YoY % -64.56% 177.19% -17.39% 53.33% 87.50% -4.00% -
  Horiz. % 224.00% 632.00% 228.00% 276.00% 180.00% 96.00% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 21/11/18 20/11/17 25/11/16 20/11/15 21/11/14 22/11/13 19/11/12 -
Price 0.3200 1.1800 1.2400 1.2900 0.4600 0.3500 0.4100 -
P/RPS 1.31 6.13 2.86 3.14 1.17 0.99 1.09 3.11%
  YoY % -78.63% 114.34% -8.92% 168.38% 18.18% -9.17% -
  Horiz. % 120.18% 562.39% 262.39% 288.07% 107.34% 90.83% 100.00%
P/EPS -24.65 39.66 61.69 43.88 26.90 -19.77 -45.05 -9.56%
  YoY % -162.15% -35.71% 40.59% 63.12% 236.06% 56.12% -
  Horiz. % 54.72% -88.04% -136.94% -97.40% -59.71% 43.88% 100.00%
EY -4.06 2.52 1.62 2.28 3.72 -5.06 -2.22 10.58%
  YoY % -261.11% 55.56% -28.95% -38.71% 173.52% -127.93% -
  Horiz. % 182.88% -113.51% -72.97% -102.70% -167.57% 227.93% 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 0.44 1.59 0.79 0.93 0.37 0.24 0.27 8.48%
  YoY % -72.33% 101.27% -15.05% 151.35% 54.17% -11.11% -
  Horiz. % 162.96% 588.89% 292.59% 344.44% 137.04% 88.89% 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.
 


 

353  175  442  1232 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.79-0.07 
 SAPNRG 0.29-0.01 
 GENM 3.01+0.18 
 VS 0.71+0.055 
 PRESBHD 0.31+0.025 
 HUBLINE 0.040.00 
 SANICHI 0.06-0.005 
 ARMADA 0.15-0.005 
 HSI-C3X 0.460.00 
 MYEG 0.84+0.025 

TOP ARTICLES

1. 下跌股:威铖57仙支撑 南洋行家论股
2. THE ONLY TOP PICK AND RECESSION-PROOF STOCK, TOO HARD TO IGNORE! Winners
3. 云顶大马值得买进? 星洲日報/投資致富‧企業故事
4. V.S. Industry - Weaker 2HFY19 ahead AmInvest Research Reports
5. Evening Market Summary - 18 Dec 2018 KLSE Traders Update and Ideas
Partners & Brokers