[MIECO] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 67.33%
YoY- 868.19%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 324,096 231,714 140,689 61,394 354,988 268,731 182,671 46.30%
PBT 72,519 36,237 32,011 31,202 18,643 16,122 9,956 273.50%
Tax 10,159 0 0 -7 0 0 0 -
NP 82,678 36,237 32,011 31,195 18,643 16,122 9,956 307.45%
-
NP to SH 82,678 36,237 32,011 31,195 18,643 16,122 9,956 307.45%
-
Tax Rate -14.01% 0.00% 0.00% 0.02% 0.00% 0.00% 0.00% -
Total Cost 241,418 195,477 108,678 30,199 336,345 252,609 172,715 24.88%
-
Net Worth 375,904 327,518 323,470 323,503 291,821 289,692 283,556 20.57%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 21,000 - - - - - - -
Div Payout % 25.40% - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 375,904 327,518 323,470 323,503 291,821 289,692 283,556 20.57%
NOSH 210,002 209,947 210,045 210,067 209,943 209,921 210,042 -0.01%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 25.51% 15.64% 22.75% 50.81% 5.25% 6.00% 5.45% -
ROE 21.99% 11.06% 9.90% 9.64% 6.39% 5.57% 3.51% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 154.33 110.37 66.98 29.23 169.09 128.01 86.97 46.31%
EPS 39.37 17.26 15.24 14.85 8.88 7.68 4.74 307.51%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.56 1.54 1.54 1.39 1.38 1.35 20.58%
Adjusted Per Share Value based on latest NOSH - 210,067
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 32.41 23.17 14.07 6.14 35.50 26.87 18.27 46.28%
EPS 8.27 3.62 3.20 3.12 1.86 1.61 1.00 306.34%
DPS 2.10 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3759 0.3275 0.3235 0.3235 0.2918 0.2897 0.2836 20.56%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.40 0.895 0.85 0.84 1.06 0.95 0.705 -
P/RPS 0.91 0.81 1.27 2.87 0.63 0.74 0.81 8.03%
P/EPS 3.56 5.19 5.58 5.66 11.94 12.37 14.87 -61.27%
EY 28.12 19.28 17.93 17.68 8.38 8.08 6.72 158.55%
DY 7.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.57 0.55 0.55 0.76 0.69 0.52 30.87%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 25/11/16 26/08/16 27/05/16 25/02/16 20/11/15 21/08/15 -
Price 2.03 1.24 0.905 0.845 0.95 1.29 0.835 -
P/RPS 1.32 1.12 1.35 2.89 0.56 1.01 0.96 23.53%
P/EPS 5.16 7.18 5.94 5.69 10.70 16.80 17.62 -55.73%
EY 19.39 13.92 16.84 17.57 9.35 5.95 5.68 125.87%
DY 4.93 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.79 0.59 0.55 0.68 0.93 0.62 48.93%

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