[MIECO] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 71.12%
YoY- 343.48%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 365,144 345,452 330,396 324,096 308,952 281,378 245,576 30.24%
PBT 46,182 37,992 22,212 72,519 48,316 64,022 124,808 -48.42%
Tax -102 -116 -128 10,159 0 0 -28 136.56%
NP 46,080 37,876 22,084 82,678 48,316 64,022 124,780 -48.49%
-
NP to SH 46,080 37,876 22,084 82,678 48,316 64,022 124,780 -48.49%
-
Tax Rate 0.22% 0.31% 0.58% -14.01% 0.00% 0.00% 0.02% -
Total Cost 319,064 307,576 308,312 241,418 260,636 217,356 120,796 90.96%
-
Net Worth 388,500 373,721 361,200 375,904 327,518 323,470 323,503 12.96%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - 21,000 - - - -
Div Payout % - - - 25.40% - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 388,500 373,721 361,200 375,904 327,518 323,470 323,503 12.96%
NOSH 525,000 209,955 210,000 210,002 209,947 210,045 210,067 84.05%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 12.62% 10.96% 6.68% 25.51% 15.64% 22.75% 50.81% -
ROE 11.86% 10.13% 6.11% 21.99% 14.75% 19.79% 38.57% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 69.55 164.54 157.33 154.33 147.16 133.96 116.90 -29.23%
EPS 8.77 18.04 10.52 39.37 23.01 30.48 59.40 -72.03%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 0.74 1.78 1.72 1.79 1.56 1.54 1.54 -38.62%
Adjusted Per Share Value based on latest NOSH - 210,045
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 36.51 34.55 33.04 32.41 30.90 28.14 24.56 30.22%
EPS 4.61 3.79 2.21 8.27 4.83 6.40 12.48 -48.48%
DPS 0.00 0.00 0.00 2.10 0.00 0.00 0.00 -
NAPS 0.3885 0.3737 0.3612 0.3759 0.3275 0.3235 0.3235 12.96%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.17 2.20 2.09 1.40 0.895 0.85 0.84 -
P/RPS 1.68 1.34 1.33 0.91 0.61 0.63 0.72 75.83%
P/EPS 13.33 12.20 19.87 3.56 3.89 2.79 1.41 346.49%
EY 7.50 8.20 5.03 28.12 25.71 35.86 70.71 -77.56%
DY 0.00 0.00 0.00 7.14 0.00 0.00 0.00 -
P/NAPS 1.58 1.24 1.22 0.78 0.57 0.55 0.55 101.95%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 20/11/17 26/07/17 22/05/17 27/02/17 25/11/16 26/08/16 27/05/16 -
Price 1.18 0.92 2.22 2.03 1.24 0.905 0.845 -
P/RPS 1.70 0.56 1.41 1.32 0.84 0.68 0.72 77.22%
P/EPS 13.44 5.10 21.11 5.16 5.39 2.97 1.42 346.83%
EY 7.44 19.61 4.74 19.39 18.56 33.68 70.30 -77.59%
DY 0.00 0.00 0.00 4.93 0.00 0.00 0.00 -
P/NAPS 1.59 0.52 1.29 1.13 0.79 0.59 0.55 102.80%

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