[MIECO] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 15.64%
YoY- 4.28%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 231,714 140,689 61,394 354,988 268,731 182,671 85,515 94.00%
PBT 36,237 32,011 31,202 18,643 16,122 9,956 3,222 399.76%
Tax 0 0 -7 0 0 0 0 -
NP 36,237 32,011 31,195 18,643 16,122 9,956 3,222 399.76%
-
NP to SH 36,237 32,011 31,195 18,643 16,122 9,956 3,222 399.76%
-
Tax Rate 0.00% 0.00% 0.02% 0.00% 0.00% 0.00% 0.00% -
Total Cost 195,477 108,678 30,199 336,345 252,609 172,715 82,293 77.74%
-
Net Worth 327,518 323,470 323,503 291,821 289,692 283,556 277,976 11.52%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 327,518 323,470 323,503 291,821 289,692 283,556 277,976 11.52%
NOSH 209,947 210,045 210,067 209,943 209,921 210,042 210,588 -0.20%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 15.64% 22.75% 50.81% 5.25% 6.00% 5.45% 3.77% -
ROE 11.06% 9.90% 9.64% 6.39% 5.57% 3.51% 1.16% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 110.37 66.98 29.23 169.09 128.01 86.97 40.61 94.39%
EPS 17.26 15.24 14.85 8.88 7.68 4.74 1.53 400.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.54 1.54 1.39 1.38 1.35 1.32 11.74%
Adjusted Per Share Value based on latest NOSH - 210,083
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 23.17 14.07 6.14 35.50 26.87 18.27 8.55 94.02%
EPS 3.62 3.20 3.12 1.86 1.61 1.00 0.32 401.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3275 0.3235 0.3235 0.2918 0.2897 0.2836 0.278 11.51%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.895 0.85 0.84 1.06 0.95 0.705 0.72 -
P/RPS 0.81 1.27 2.87 0.63 0.74 0.81 1.77 -40.53%
P/EPS 5.19 5.58 5.66 11.94 12.37 14.87 47.06 -76.91%
EY 19.28 17.93 17.68 8.38 8.08 6.72 2.13 332.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.55 0.55 0.76 0.69 0.52 0.55 2.40%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 26/08/16 27/05/16 25/02/16 20/11/15 21/08/15 22/05/15 -
Price 1.24 0.905 0.845 0.95 1.29 0.835 0.695 -
P/RPS 1.12 1.35 2.89 0.56 1.01 0.96 1.71 -24.52%
P/EPS 7.18 5.94 5.69 10.70 16.80 17.62 45.42 -70.66%
EY 13.92 16.84 17.57 9.35 5.95 5.68 2.20 240.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.59 0.55 0.68 0.93 0.62 0.53 30.39%

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