[MIECO] YoY Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 290.1%
YoY- 128.1%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 349,305 324,096 354,988 344,820 294,713 307,691 301,221 2.49%
PBT 48,026 72,519 18,643 19,441 -70,164 -9,190 6,461 39.65%
Tax -77 10,159 0 -1,564 6,539 2,189 -36 13.49%
NP 47,949 82,678 18,643 17,877 -63,625 -7,001 6,425 39.74%
-
NP to SH 47,949 82,678 18,643 17,877 -63,625 -7,001 6,425 39.74%
-
Tax Rate 0.16% -14.01% 0.00% 8.04% - - 0.56% -
Total Cost 301,356 241,418 336,345 326,943 358,338 314,692 294,796 0.36%
-
Net Worth 404,249 375,904 291,821 273,104 254,084 319,577 325,449 3.67%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 5,250 21,000 - - - - - -
Div Payout % 10.95% 25.40% - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 404,249 375,904 291,821 273,104 254,084 319,577 325,449 3.67%
NOSH 525,000 210,002 209,943 210,080 209,986 210,248 209,967 16.48%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 13.73% 25.51% 5.25% 5.18% -21.59% -2.28% 2.13% -
ROE 11.86% 21.99% 6.39% 6.55% -25.04% -2.19% 1.97% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 66.53 154.33 169.09 164.14 140.35 146.35 143.46 -12.01%
EPS 9.13 39.37 8.88 8.51 -30.30 -3.33 3.06 19.96%
DPS 1.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 1.79 1.39 1.30 1.21 1.52 1.55 -10.99%
Adjusted Per Share Value based on latest NOSH - 209,915
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 34.93 32.41 35.50 34.48 29.47 30.77 30.12 2.49%
EPS 4.79 8.27 1.86 1.79 -6.36 -0.70 0.64 39.81%
DPS 0.53 2.10 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4043 0.3759 0.2918 0.2731 0.2541 0.3196 0.3254 3.68%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.775 1.40 1.06 0.375 0.33 0.44 0.43 -
P/RPS 1.16 0.91 0.63 0.23 0.24 0.30 0.30 25.25%
P/EPS 8.49 3.56 11.94 4.41 -1.09 -13.21 14.05 -8.04%
EY 11.78 28.12 8.38 22.69 -91.82 -7.57 7.12 8.74%
DY 1.29 7.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.78 0.76 0.29 0.27 0.29 0.28 23.81%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 27/02/17 25/02/16 25/02/15 21/02/14 22/02/13 21/02/12 -
Price 0.67 2.03 0.95 0.595 0.375 0.355 0.49 -
P/RPS 1.01 1.32 0.56 0.36 0.27 0.24 0.34 19.87%
P/EPS 7.34 5.16 10.70 6.99 -1.24 -10.66 16.01 -12.17%
EY 13.63 19.39 9.35 14.30 -80.80 -9.38 6.24 13.89%
DY 1.49 4.93 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.13 0.68 0.46 0.31 0.23 0.32 18.12%

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