[MIECO] YoY Annual (Unaudited) Result on 31-Dec-2021 [#4]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
YoY- 736.25%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 361,006 328,264 372,623 381,916 427,282 419,847 349,305 0.55%
PBT -62,294 -30,695 22,975 -3,750 -448 -55,655 48,026 -
Tax -2,059 -3,242 4,530 -573 2,099 -4,928 -77 72.88%
NP -64,353 -33,937 27,505 -4,323 1,651 -60,583 47,949 -
-
NP to SH -64,353 -31,905 27,505 -4,323 1,651 -60,583 47,949 -
-
Tax Rate - - -19.72% - - - 0.16% -
Total Cost 425,359 362,201 345,118 386,239 425,631 480,430 301,356 5.90%
-
Net Worth 330,000 389,999 419,999 335,999 341,249 341,249 404,249 -3.32%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - 5,250 -
Div Payout % - - - - - - 10.95% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 330,000 389,999 419,999 335,999 341,249 341,249 404,249 -3.32%
NOSH 999,999 999,999 999,999 525,000 525,000 525,000 525,000 11.33%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -17.83% -10.34% 7.38% -1.13% 0.39% -14.43% 13.73% -
ROE -19.50% -8.18% 6.55% -1.29% 0.48% -17.75% 11.86% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 36.10 32.83 37.26 72.75 81.39 79.97 66.53 -9.68%
EPS -6.44 -3.39 2.75 -0.82 0.31 -11.54 9.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.33 0.39 0.42 0.64 0.65 0.65 0.77 -13.16%
Adjusted Per Share Value based on latest NOSH - 999,999
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 36.10 32.83 37.26 38.19 42.73 41.98 34.93 0.55%
EPS -6.44 -3.39 2.75 -0.43 0.17 -6.06 4.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.53 -
NAPS 0.33 0.39 0.42 0.336 0.3413 0.3413 0.4043 -3.32%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.65 0.65 0.55 0.905 0.285 0.25 0.775 -
P/RPS 1.80 1.98 1.48 1.24 0.35 0.31 1.16 7.59%
P/EPS -10.10 -20.37 20.00 -109.91 90.63 -2.17 8.49 -
EY -9.90 -4.91 5.00 -0.91 1.10 -46.16 11.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.29 -
P/NAPS 1.97 1.67 1.31 1.41 0.44 0.38 1.01 11.77%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 24/02/23 25/02/22 21/05/21 28/02/20 26/02/19 26/02/18 -
Price 0.65 0.645 0.635 0.505 0.26 0.295 0.67 -
P/RPS 1.80 1.96 1.70 0.69 0.32 0.37 1.01 10.10%
P/EPS -10.10 -20.22 23.09 -61.33 82.68 -2.56 7.34 -
EY -9.90 -4.95 4.33 -1.63 1.21 -39.12 13.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.49 -
P/NAPS 1.97 1.65 1.51 0.79 0.40 0.45 0.87 14.58%

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