[MIECO] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -393.34%
YoY- -808.81%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 324,096 354,988 326,150 294,713 307,691 301,221 174,278 10.88%
PBT 72,519 18,644 19,441 -70,165 -8,983 6,461 1,633 88.07%
Tax 10,159 0 -1,563 6,539 1,982 -36 -29 -
NP 82,678 18,644 17,878 -63,626 -7,001 6,425 1,604 92.79%
-
NP to SH 82,678 18,644 17,878 -63,626 -7,001 6,425 1,604 92.79%
-
Tax Rate -14.01% 0.00% 8.04% - - 0.56% 1.78% -
Total Cost 241,418 336,344 308,272 358,339 314,692 294,796 172,674 5.73%
-
Net Worth 375,980 292,015 272,889 254,100 209,156 324,551 318,439 2.80%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 21,004 - - - - - - -
Div Payout % 25.41% - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 375,980 292,015 272,889 254,100 209,156 324,551 318,439 2.80%
NOSH 210,045 210,083 209,915 209,999 209,156 209,387 209,499 0.04%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 25.51% 5.25% 5.48% -21.59% -2.28% 2.13% 0.92% -
ROE 21.99% 6.38% 6.55% -25.04% -3.35% 1.98% 0.50% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 154.30 168.97 155.37 140.34 147.11 143.86 83.19 10.83%
EPS 39.36 8.87 8.52 -30.30 -3.35 3.07 0.77 92.53%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.39 1.30 1.21 1.00 1.55 1.52 2.76%
Adjusted Per Share Value based on latest NOSH - 209,999
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 32.41 35.50 32.62 29.47 30.77 30.12 17.43 10.88%
EPS 8.27 1.86 1.79 -6.36 -0.70 0.64 0.16 92.88%
DPS 2.10 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.376 0.292 0.2729 0.2541 0.2092 0.3246 0.3184 2.80%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.40 1.06 0.375 0.33 0.44 0.43 0.57 -
P/RPS 0.91 0.63 0.24 0.24 0.30 0.30 0.69 4.71%
P/EPS 3.56 11.94 4.40 -1.09 -13.15 14.01 74.45 -39.72%
EY 28.12 8.37 22.71 -91.81 -7.61 7.14 1.34 66.00%
DY 7.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.76 0.29 0.27 0.44 0.28 0.38 12.72%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 25/02/16 25/02/15 21/02/14 22/02/13 21/02/12 28/02/11 -
Price 2.03 0.95 0.595 0.375 0.355 0.49 0.52 -
P/RPS 1.32 0.56 0.38 0.27 0.24 0.34 0.63 13.10%
P/EPS 5.16 10.70 6.99 -1.24 -10.61 15.97 67.92 -34.89%
EY 19.39 9.34 14.31 -80.79 -9.43 6.26 1.47 53.65%
DY 4.93 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.68 0.46 0.31 0.36 0.32 0.34 22.13%

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