[MIECO] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -24.53%
YoY- 124.77%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 345,452 330,396 324,096 308,952 281,378 245,576 354,988 -1.80%
PBT 37,992 22,212 72,519 48,316 64,022 124,808 18,643 60.80%
Tax -116 -128 10,159 0 0 -28 0 -
NP 37,876 22,084 82,678 48,316 64,022 124,780 18,643 60.47%
-
NP to SH 37,876 22,084 82,678 48,316 64,022 124,780 18,643 60.47%
-
Tax Rate 0.31% 0.58% -14.01% 0.00% 0.00% 0.02% 0.00% -
Total Cost 307,576 308,312 241,418 260,636 217,356 120,796 336,345 -5.79%
-
Net Worth 373,721 361,200 375,904 327,518 323,470 323,503 291,821 17.94%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 21,000 - - - - -
Div Payout % - - 25.40% - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 373,721 361,200 375,904 327,518 323,470 323,503 291,821 17.94%
NOSH 209,955 210,000 210,002 209,947 210,045 210,067 209,943 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 10.96% 6.68% 25.51% 15.64% 22.75% 50.81% 5.25% -
ROE 10.13% 6.11% 21.99% 14.75% 19.79% 38.57% 6.39% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 164.54 157.33 154.33 147.16 133.96 116.90 169.09 -1.80%
EPS 18.04 10.52 39.37 23.01 30.48 59.40 8.88 60.47%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.72 1.79 1.56 1.54 1.54 1.39 17.94%
Adjusted Per Share Value based on latest NOSH - 210,248
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 34.55 33.04 32.41 30.90 28.14 24.56 35.50 -1.79%
EPS 3.79 2.21 8.27 4.83 6.40 12.48 1.86 60.79%
DPS 0.00 0.00 2.10 0.00 0.00 0.00 0.00 -
NAPS 0.3737 0.3612 0.3759 0.3275 0.3235 0.3235 0.2918 17.94%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.20 2.09 1.40 0.895 0.85 0.84 1.06 -
P/RPS 1.34 1.33 0.91 0.61 0.63 0.72 0.63 65.46%
P/EPS 12.20 19.87 3.56 3.89 2.79 1.41 11.94 1.44%
EY 8.20 5.03 28.12 25.71 35.86 70.71 8.38 -1.43%
DY 0.00 0.00 7.14 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.22 0.78 0.57 0.55 0.55 0.76 38.63%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 26/07/17 22/05/17 27/02/17 25/11/16 26/08/16 27/05/16 25/02/16 -
Price 0.92 2.22 2.03 1.24 0.905 0.845 0.95 -
P/RPS 0.56 1.41 1.32 0.84 0.68 0.72 0.56 0.00%
P/EPS 5.10 21.11 5.16 5.39 2.97 1.42 10.70 -39.00%
EY 19.61 4.74 19.39 18.56 33.68 70.30 9.35 63.92%
DY 0.00 0.00 4.93 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 1.29 1.13 0.79 0.59 0.55 0.68 -16.38%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment