[MIECO] YoY 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- 302.93%
YoY- 129.34%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
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 75,447 92,382 86,257 79,891 77,825 71,418 85,022 -1.96%
PBT 13,388 36,282 2,521 15,372 -52,655 -727 1,494 44.07%
Tax 0 10,159 0 -931 3,431 2,232 -468 -
NP 13,388 46,441 2,521 14,441 -49,224 1,505 1,026 53.37%
-
NP to SH 13,388 46,441 2,521 14,441 -49,224 1,505 1,026 53.37%
-
Tax Rate 0.00% -28.00% 0.00% 6.06% - - 31.33% -
Total Cost 62,059 45,941 83,736 65,450 127,049 69,913 83,996 -4.91%
-
Net Worth 404,249 375,980 292,015 272,889 254,100 209,156 324,551 3.72%
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 21,004 - - - - - -
Div Payout % 39.21% 45.23% - - - - - -
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 404,249 375,980 292,015 272,889 254,100 209,156 324,551 3.72%
NOSH 525,000 210,045 210,083 209,915 209,999 209,156 209,387 16.53%
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 17.74% 50.27% 2.92% 18.08% -63.25% 2.11% 1.21% -
ROE 3.31% 12.35% 0.86% 5.29% -19.37% 0.72% 0.32% -
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 14.37 43.98 41.06 38.06 37.06 34.15 40.61 -15.88%
EPS 2.55 22.11 1.20 6.88 -23.44 0.72 0.49 31.60%
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 1.00 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 7.54 9.24 8.63 7.99 7.78 7.14 8.50 -1.97%
EPS 1.34 4.64 0.25 1.44 -4.92 0.15 0.10 54.05%
DPS 0.53 2.10 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4043 0.376 0.292 0.2729 0.2541 0.2092 0.3246 3.72%
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 5.39 3.18 2.58 0.99 0.89 1.29 1.06 31.10%
P/EPS 30.39 6.33 88.33 5.45 -1.41 61.15 87.76 -16.18%
EY 3.29 15.79 1.13 18.35 -71.03 1.64 1.14 19.30%
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 0.44 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 4.66 4.62 2.31 1.56 1.01 1.04 1.21 25.17%
P/EPS 26.27 9.18 79.17 8.65 -1.60 49.34 100.00 -19.95%
EY 3.81 10.89 1.26 11.56 -62.51 2.03 1.00 24.94%
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 0.36 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