[MIECO] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
20-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 21.66%
YoY- -4.63%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 357,958 322,420 349,305 365,144 345,452 330,396 324,096 6.86%
PBT -28,636 -28,248 48,026 46,182 37,992 22,212 72,519 -
Tax -690 -324 -77 -102 -116 -128 10,159 -
NP -29,326 -28,572 47,949 46,080 37,876 22,084 82,678 -
-
NP to SH -29,326 -28,572 47,949 46,080 37,876 22,084 82,678 -
-
Tax Rate - - 0.16% 0.22% 0.31% 0.58% -14.01% -
Total Cost 387,284 350,992 301,356 319,064 307,576 308,312 241,418 37.15%
-
Net Worth 383,250 393,750 404,249 388,500 373,721 361,200 375,904 1.30%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 5,250 - - - 21,000 -
Div Payout % - - 10.95% - - - 25.40% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 383,250 393,750 404,249 388,500 373,721 361,200 375,904 1.30%
NOSH 525,000 525,000 525,000 525,000 209,955 210,000 210,002 84.50%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -8.19% -8.86% 13.73% 12.62% 10.96% 6.68% 25.51% -
ROE -7.65% -7.26% 11.86% 11.86% 10.13% 6.11% 21.99% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 68.18 61.41 66.53 69.55 164.54 157.33 154.33 -42.08%
EPS -5.58 -5.44 9.13 8.77 18.04 10.52 39.37 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 10.00 -
NAPS 0.73 0.75 0.77 0.74 1.78 1.72 1.79 -45.09%
Adjusted Per Share Value based on latest NOSH - 525,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 35.80 32.24 34.93 36.51 34.55 33.04 32.41 6.87%
EPS -2.93 -2.86 4.79 4.61 3.79 2.21 8.27 -
DPS 0.00 0.00 0.53 0.00 0.00 0.00 2.10 -
NAPS 0.3833 0.3938 0.4043 0.3885 0.3737 0.3612 0.3759 1.31%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.39 0.475 0.775 1.17 2.20 2.09 1.40 -
P/RPS 0.57 0.77 1.16 1.68 1.34 1.33 0.91 -26.85%
P/EPS -6.98 -8.73 8.49 13.33 12.20 19.87 3.56 -
EY -14.32 -11.46 11.78 7.50 8.20 5.03 28.12 -
DY 0.00 0.00 1.29 0.00 0.00 0.00 7.14 -
P/NAPS 0.53 0.63 1.01 1.58 1.24 1.22 0.78 -22.76%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 30/05/18 26/02/18 20/11/17 26/07/17 22/05/17 27/02/17 -
Price 0.425 0.425 0.67 1.18 0.92 2.22 2.03 -
P/RPS 0.62 0.69 1.01 1.70 0.56 1.41 1.32 -39.65%
P/EPS -7.61 -7.81 7.34 13.44 5.10 21.11 5.16 -
EY -13.14 -12.81 13.63 7.44 19.61 4.74 19.39 -
DY 0.00 0.00 1.49 0.00 0.00 0.00 4.93 -
P/NAPS 0.58 0.57 0.87 1.59 0.52 1.29 1.13 -35.97%

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