Highlights

[MIECO] YoY Quarter Result on 2017-03-31 [#1]

Stock [MIECO]: MIECO CHIPBOARD BHD
Announcement Date 22-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -88.11%    YoY -     -82.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 80,605 82,599 61,394 85,515 75,552 66,279 73,694 1.50%
  YoY % -2.41% 34.54% -28.21% 13.19% 13.99% -10.06% -
  Horiz. % 109.38% 112.08% 83.31% 116.04% 102.52% 89.94% 100.00%
PBT -7,062 5,553 31,202 3,222 -2,904 -8,059 -1,827 25.26%
  YoY % -227.17% -82.20% 868.40% 210.95% 63.97% -341.11% -
  Horiz. % 386.54% -303.94% -1,707.83% -176.35% 158.95% 441.11% 100.00%
Tax -81 -32 -7 0 -270 2,149 -87 -1.18%
  YoY % -153.12% -357.14% 0.00% 0.00% -112.56% 2,570.11% -
  Horiz. % 93.10% 36.78% 8.05% -0.00% 310.34% -2,470.11% 100.00%
NP -7,143 5,521 31,195 3,222 -3,174 -5,910 -1,914 24.53%
  YoY % -229.38% -82.30% 868.19% 201.51% 46.29% -208.78% -
  Horiz. % 373.20% -288.45% -1,629.83% -168.34% 165.83% 308.78% 100.00%
NP to SH -7,143 5,521 31,195 3,222 -3,174 -5,910 -1,914 24.53%
  YoY % -229.38% -82.30% 868.19% 201.51% 46.29% -208.78% -
  Horiz. % 373.20% -288.45% -1,629.83% -168.34% 165.83% 308.78% 100.00%
Tax Rate - % 0.58 % 0.02 % - % - % - % - % -
  YoY % 0.00% 2,800.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 2,900.00% 100.00% - - - -
Total Cost 87,748 77,078 30,199 82,293 78,726 72,189 75,608 2.51%
  YoY % 13.84% 155.23% -63.30% 4.53% 9.06% -4.52% -
  Horiz. % 116.06% 101.94% 39.94% 108.84% 104.12% 95.48% 100.00%
Net Worth 393,750 361,200 323,503 277,976 252,238 313,377 323,907 3.31%
  YoY % 9.01% 11.65% 16.38% 10.20% -19.51% -3.25% -
  Horiz. % 121.56% 111.51% 99.88% 85.82% 77.87% 96.75% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 393,750 361,200 323,503 277,976 252,238 313,377 323,907 3.31%
  YoY % 9.01% 11.65% 16.38% 10.20% -19.51% -3.25% -
  Horiz. % 121.56% 111.51% 99.88% 85.82% 77.87% 96.75% 100.00%
NOSH 525,000 210,000 210,067 210,588 210,198 210,320 210,329 16.46%
  YoY % 150.00% -0.03% -0.25% 0.19% -0.06% -0.00% -
  Horiz. % 249.61% 99.84% 99.88% 100.12% 99.94% 100.00% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -8.86 % 6.68 % 50.81 % 3.77 % -4.20 % -8.92 % -2.60 % 22.66%
  YoY % -232.63% -86.85% 1,247.75% 189.76% 52.91% -243.08% -
  Horiz. % 340.77% -256.92% -1,954.23% -145.00% 161.54% 343.08% 100.00%
ROE -1.81 % 1.53 % 9.64 % 1.16 % -1.26 % -1.89 % -0.59 % 20.53%
  YoY % -218.30% -84.13% 731.03% 192.06% 33.33% -220.34% -
  Horiz. % 306.78% -259.32% -1,633.90% -196.61% 213.56% 320.34% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 15.35 39.33 29.23 40.61 35.94 31.51 35.04 -12.85%
  YoY % -60.97% 34.55% -28.02% 12.99% 14.06% -10.07% -
  Horiz. % 43.81% 112.24% 83.42% 115.90% 102.57% 89.93% 100.00%
EPS -1.36 2.63 14.85 1.53 -1.51 -2.81 -0.91 6.92%
  YoY % -151.71% -82.29% 870.59% 201.32% 46.26% -208.79% -
  Horiz. % 149.45% -289.01% -1,631.87% -168.13% 165.93% 308.79% 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 0.7500 1.7200 1.5400 1.3200 1.2000 1.4900 1.5400 -11.30%
  YoY % -56.40% 11.69% 16.67% 10.00% -19.46% -3.25% -
  Horiz. % 48.70% 111.69% 100.00% 85.71% 77.92% 96.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 525,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 15.35 15.73 11.69 16.29 14.39 12.62 14.04 1.50%
  YoY % -2.42% 34.56% -28.24% 13.20% 14.03% -10.11% -
  Horiz. % 109.33% 112.04% 83.26% 116.03% 102.49% 89.89% 100.00%
EPS -1.36 1.05 5.94 0.61 -0.60 -1.13 -0.36 24.78%
  YoY % -229.52% -82.32% 873.77% 201.67% 46.90% -213.89% -
  Horiz. % 377.78% -291.67% -1,650.00% -169.44% 166.67% 313.89% 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 0.7500 0.6880 0.6162 0.5295 0.4805 0.5969 0.6170 3.31%
  YoY % 9.01% 11.65% 16.37% 10.20% -19.50% -3.26% -
  Horiz. % 121.56% 111.51% 99.87% 85.82% 77.88% 96.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.4750 2.0900 0.8400 0.7200 0.3600 0.3900 0.4400 -
P/RPS 3.09 5.31 2.87 1.77 1.00 1.24 1.26 16.12%
  YoY % -41.81% 85.02% 62.15% 77.00% -19.35% -1.59% -
  Horiz. % 245.24% 421.43% 227.78% 140.48% 79.37% 98.41% 100.00%
P/EPS -34.91 79.50 5.66 47.06 -23.84 -13.88 -48.35 -5.28%
  YoY % -143.91% 1,304.59% -87.97% 297.40% -71.76% 71.29% -
  Horiz. % 72.20% -164.43% -11.71% -97.33% 49.31% 28.71% 100.00%
EY -2.86 1.26 17.68 2.13 -4.19 -7.21 -2.07 5.53%
  YoY % -326.98% -92.87% 730.05% 150.84% 41.89% -248.31% -
  Horiz. % 138.16% -60.87% -854.11% -102.90% 202.42% 348.31% 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 0.63 1.22 0.55 0.55 0.30 0.26 0.29 13.80%
  YoY % -48.36% 121.82% 0.00% 83.33% 15.38% -10.34% -
  Horiz. % 217.24% 420.69% 189.66% 189.66% 103.45% 89.66% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 22/05/17 27/05/16 22/05/15 23/05/14 22/05/13 22/05/12 -
Price 0.4250 2.2200 0.8450 0.6950 0.3550 0.4150 0.3800 -
P/RPS 2.77 5.64 2.89 1.71 0.99 1.32 1.08 16.99%
  YoY % -50.89% 95.16% 69.01% 72.73% -25.00% 22.22% -
  Horiz. % 256.48% 522.22% 267.59% 158.33% 91.67% 122.22% 100.00%
P/EPS -31.24 84.44 5.69 45.42 -23.51 -14.77 -41.76 -4.72%
  YoY % -137.00% 1,384.01% -87.47% 293.19% -59.17% 64.63% -
  Horiz. % 74.81% -202.20% -13.63% -108.76% 56.30% 35.37% 100.00%
EY -3.20 1.18 17.57 2.20 -4.25 -6.77 -2.39 4.98%
  YoY % -371.19% -93.28% 698.64% 151.76% 37.22% -183.26% -
  Horiz. % 133.89% -49.37% -735.15% -92.05% 177.82% 283.26% 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 0.57 1.29 0.55 0.53 0.30 0.28 0.25 14.72%
  YoY % -55.81% 134.55% 3.77% 76.67% 7.14% 12.00% -
  Horiz. % 228.00% 516.00% 220.00% 212.00% 120.00% 112.00% 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