[MIECO] QoQ TTM 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- -4.77%
YoY- 26.81%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 356,133 345,301 324,096 317,971 313,006 330,867 354,988 0.21%
PBT 59,504 46,870 72,519 38,758 40,698 46,624 18,644 116.92%
Tax 10,101 10,134 10,159 0 0 -7 0 -
NP 69,605 57,004 82,678 38,758 40,698 46,617 18,644 140.85%
-
NP to SH 69,605 57,004 82,678 38,758 40,698 46,617 18,644 140.85%
-
Tax Rate -16.98% -21.62% -14.01% 0.00% 0.00% 0.02% 0.00% -
Total Cost 286,528 288,297 241,418 279,213 272,308 284,250 336,344 -10.14%
-
Net Worth 373,744 361,200 375,980 327,988 322,215 323,503 292,015 17.89%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 21,004 21,004 21,004 - - - - -
Div Payout % 30.18% 36.85% 25.41% - - - - -
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 373,744 361,200 375,980 327,988 322,215 323,503 292,015 17.89%
NOSH 209,968 210,000 210,045 210,248 209,230 210,067 210,083 -0.03%
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 19.54% 16.51% 25.51% 12.19% 13.00% 14.09% 5.25% -
ROE 18.62% 15.78% 21.99% 11.82% 12.63% 14.41% 6.38% -
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 169.61 164.43 154.30 151.24 149.60 157.51 168.97 0.25%
EPS 33.15 27.14 39.36 18.43 19.45 22.19 8.87 141.02%
DPS 10.00 10.00 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 35.61 34.53 32.41 31.80 31.30 33.09 35.50 0.20%
EPS 6.96 5.70 8.27 3.88 4.07 4.66 1.86 141.22%
DPS 2.10 2.10 2.10 0.00 0.00 0.00 0.00 -
NAPS 0.3737 0.3612 0.376 0.328 0.3222 0.3235 0.292 17.89%
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 1.30 1.27 0.91 0.59 0.57 0.53 0.63 62.15%
P/EPS 6.64 7.70 3.56 4.86 4.37 3.79 11.94 -32.39%
EY 15.07 12.99 28.12 20.60 22.88 26.42 8.37 48.05%
DY 4.55 4.78 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 0.54 1.35 1.32 0.82 0.60 0.54 0.56 -2.39%
P/EPS 2.78 8.18 5.16 6.73 4.65 3.81 10.70 -59.31%
EY 36.03 12.23 19.39 14.87 21.49 26.26 9.34 146.17%
DY 10.87 4.50 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