[MIECO] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 150.04%
YoY- 92.04%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 324,096 317,971 313,006 330,867 354,988 348,622 345,225 -4.10%
PBT 72,519 38,758 40,698 46,624 18,644 31,495 28,894 84.16%
Tax 10,159 0 0 -7 0 -931 -912 -
NP 82,678 38,758 40,698 46,617 18,644 30,564 27,982 105.23%
-
NP to SH 82,678 38,758 40,698 46,617 18,644 30,564 27,982 105.23%
-
Tax Rate -14.01% 0.00% 0.00% 0.02% 0.00% 2.96% 3.16% -
Total Cost 241,418 279,213 272,308 284,250 336,344 318,058 317,243 -16.57%
-
Net Worth 375,980 327,988 322,215 323,503 292,015 289,424 283,247 20.67%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 21,004 - - - - - - -
Div Payout % 25.41% - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 375,980 327,988 322,215 323,503 292,015 289,424 283,247 20.67%
NOSH 210,045 210,248 209,230 210,067 210,083 209,727 209,813 0.07%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 25.51% 12.19% 13.00% 14.09% 5.25% 8.77% 8.11% -
ROE 21.99% 11.82% 12.63% 14.41% 6.38% 10.56% 9.88% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 154.30 151.24 149.60 157.51 168.97 166.23 164.54 -4.17%
EPS 39.36 18.43 19.45 22.19 8.87 14.57 13.34 105.04%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.56 1.54 1.54 1.39 1.38 1.35 20.58%
Adjusted Per Share Value based on latest NOSH - 210,067
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 32.41 31.80 31.30 33.09 35.50 34.86 34.52 -4.09%
EPS 8.27 3.88 4.07 4.66 1.86 3.06 2.80 105.18%
DPS 2.10 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.376 0.328 0.3222 0.3235 0.292 0.2894 0.2832 20.69%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.40 0.895 0.85 0.84 1.06 0.95 0.705 -
P/RPS 0.91 0.59 0.57 0.53 0.63 0.57 0.43 64.46%
P/EPS 3.56 4.86 4.37 3.79 11.94 6.52 5.29 -23.11%
EY 28.12 20.60 22.88 26.42 8.37 15.34 18.92 30.07%
DY 7.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.57 0.55 0.55 0.76 0.69 0.52 30.87%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 25/11/16 26/08/16 27/05/16 25/02/16 20/11/15 21/08/15 -
Price 2.03 1.24 0.905 0.845 0.95 1.29 0.835 -
P/RPS 1.32 0.82 0.60 0.54 0.56 0.78 0.51 87.96%
P/EPS 5.16 6.73 4.65 3.81 10.70 8.85 6.26 -12.03%
EY 19.39 14.87 21.49 26.26 9.34 11.30 15.97 13.74%
DY 4.93 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.79 0.59 0.55 0.68 0.93 0.62 48.93%

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