[MIECO] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 113.32%
YoY- 343.46%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 366,240 356,133 345,301 324,096 317,971 313,006 330,867 6.99%
PBT 70,919 59,504 46,870 72,519 38,758 40,698 46,624 32.22%
Tax 10,082 10,101 10,134 10,159 0 0 -7 -
NP 81,001 69,605 57,004 82,678 38,758 40,698 46,617 44.48%
-
NP to SH 81,001 69,605 57,004 82,678 38,758 40,698 46,617 44.48%
-
Tax Rate -14.22% -16.98% -21.62% -14.01% 0.00% 0.00% 0.02% -
Total Cost 285,239 286,528 288,297 241,418 279,213 272,308 284,250 0.23%
-
Net Worth 388,500 373,744 361,200 375,980 327,988 322,215 323,503 12.96%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 21,004 21,004 21,004 21,004 - - - -
Div Payout % 25.93% 30.18% 36.85% 25.41% - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 388,500 373,744 361,200 375,980 327,988 322,215 323,503 12.96%
NOSH 525,000 209,968 210,000 210,045 210,248 209,230 210,067 84.05%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 22.12% 19.54% 16.51% 25.51% 12.19% 13.00% 14.09% -
ROE 20.85% 18.62% 15.78% 21.99% 11.82% 12.63% 14.41% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 69.76 169.61 164.43 154.30 151.24 149.60 157.51 -41.86%
EPS 15.43 33.15 27.14 39.36 18.43 19.45 22.19 -21.49%
DPS 4.00 10.00 10.00 10.00 0.00 0.00 0.00 -
NAPS 0.74 1.78 1.72 1.79 1.56 1.54 1.54 -38.62%
Adjusted Per Share Value based on latest NOSH - 210,045
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 36.62 35.61 34.53 32.41 31.80 31.30 33.09 6.98%
EPS 8.10 6.96 5.70 8.27 3.88 4.07 4.66 44.51%
DPS 2.10 2.10 2.10 2.10 0.00 0.00 0.00 -
NAPS 0.3885 0.3737 0.3612 0.376 0.328 0.3222 0.3235 12.96%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.17 2.20 2.09 1.40 0.895 0.85 0.84 -
P/RPS 1.68 1.30 1.27 0.91 0.59 0.57 0.53 115.63%
P/EPS 7.58 6.64 7.70 3.56 4.86 4.37 3.79 58.67%
EY 13.19 15.07 12.99 28.12 20.60 22.88 26.42 -37.04%
DY 3.42 4.55 4.78 7.14 0.00 0.00 0.00 -
P/NAPS 1.58 1.24 1.22 0.78 0.57 0.55 0.55 101.95%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 20/11/17 26/07/17 22/05/17 27/02/17 25/11/16 26/08/16 27/05/16 -
Price 1.18 0.92 2.22 2.03 1.24 0.905 0.845 -
P/RPS 1.69 0.54 1.35 1.32 0.82 0.60 0.54 113.80%
P/EPS 7.65 2.78 8.18 5.16 6.73 4.65 3.81 59.08%
EY 13.08 36.03 12.23 19.39 14.87 21.49 26.26 -37.13%
DY 3.39 10.87 4.50 4.93 0.00 0.00 0.00 -
P/NAPS 1.59 0.52 1.29 1.13 0.79 0.59 0.55 102.80%

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