[MIECO] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
22-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -73.29%
YoY- -82.3%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 349,305 365,144 345,452 330,396 324,096 308,952 281,378 15.46%
PBT 48,026 46,182 37,992 22,212 72,519 48,316 64,022 -17.39%
Tax -77 -102 -116 -128 10,159 0 0 -
NP 47,949 46,080 37,876 22,084 82,678 48,316 64,022 -17.48%
-
NP to SH 47,949 46,080 37,876 22,084 82,678 48,316 64,022 -17.48%
-
Tax Rate 0.16% 0.22% 0.31% 0.58% -14.01% 0.00% 0.00% -
Total Cost 301,356 319,064 307,576 308,312 241,418 260,636 217,356 24.26%
-
Net Worth 404,249 388,500 373,721 361,200 375,904 327,518 323,470 15.97%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 5,250 - - - 21,000 - - -
Div Payout % 10.95% - - - 25.40% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 404,249 388,500 373,721 361,200 375,904 327,518 323,470 15.97%
NOSH 525,000 525,000 209,955 210,000 210,002 209,947 210,045 83.86%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 13.73% 12.62% 10.96% 6.68% 25.51% 15.64% 22.75% -
ROE 11.86% 11.86% 10.13% 6.11% 21.99% 14.75% 19.79% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 66.53 69.55 164.54 157.33 154.33 147.16 133.96 -37.20%
EPS 9.13 8.77 18.04 10.52 39.37 23.01 30.48 -55.13%
DPS 1.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 0.77 0.74 1.78 1.72 1.79 1.56 1.54 -36.92%
Adjusted Per Share Value based on latest NOSH - 210,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 34.93 36.51 34.55 33.04 32.41 30.90 28.14 15.45%
EPS 4.79 4.61 3.79 2.21 8.27 4.83 6.40 -17.52%
DPS 0.53 0.00 0.00 0.00 2.10 0.00 0.00 -
NAPS 0.4043 0.3885 0.3737 0.3612 0.3759 0.3275 0.3235 15.97%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.775 1.17 2.20 2.09 1.40 0.895 0.85 -
P/RPS 1.16 1.68 1.34 1.33 0.91 0.61 0.63 50.05%
P/EPS 8.49 13.33 12.20 19.87 3.56 3.89 2.79 109.56%
EY 11.78 7.50 8.20 5.03 28.12 25.71 35.86 -52.29%
DY 1.29 0.00 0.00 0.00 7.14 0.00 0.00 -
P/NAPS 1.01 1.58 1.24 1.22 0.78 0.57 0.55 49.79%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 20/11/17 26/07/17 22/05/17 27/02/17 25/11/16 26/08/16 -
Price 0.67 1.18 0.92 2.22 2.03 1.24 0.905 -
P/RPS 1.01 1.70 0.56 1.41 1.32 0.84 0.68 30.08%
P/EPS 7.34 13.44 5.10 21.11 5.16 5.39 2.97 82.49%
EY 13.63 7.44 19.61 4.74 19.39 18.56 33.68 -45.19%
DY 1.49 0.00 0.00 0.00 4.93 0.00 0.00 -
P/NAPS 0.87 1.59 0.52 1.29 1.13 0.79 0.59 29.46%

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