[MIECO] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -12.7%
YoY- 45.44%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 345,301 324,096 317,971 313,006 330,867 354,988 348,622 -0.63%
PBT 46,870 72,519 38,758 40,698 46,624 18,644 31,495 30.31%
Tax 10,134 10,159 0 0 -7 0 -931 -
NP 57,004 82,678 38,758 40,698 46,617 18,644 30,564 51.46%
-
NP to SH 57,004 82,678 38,758 40,698 46,617 18,644 30,564 51.46%
-
Tax Rate -21.62% -14.01% 0.00% 0.00% 0.02% 0.00% 2.96% -
Total Cost 288,297 241,418 279,213 272,308 284,250 336,344 318,058 -6.33%
-
Net Worth 361,200 375,980 327,988 322,215 323,503 292,015 289,424 15.90%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 21,004 21,004 - - - - - -
Div Payout % 36.85% 25.41% - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 361,200 375,980 327,988 322,215 323,503 292,015 289,424 15.90%
NOSH 210,000 210,045 210,248 209,230 210,067 210,083 209,727 0.08%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 16.51% 25.51% 12.19% 13.00% 14.09% 5.25% 8.77% -
ROE 15.78% 21.99% 11.82% 12.63% 14.41% 6.38% 10.56% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 164.43 154.30 151.24 149.60 157.51 168.97 166.23 -0.72%
EPS 27.14 39.36 18.43 19.45 22.19 8.87 14.57 51.33%
DPS 10.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.79 1.56 1.54 1.54 1.39 1.38 15.79%
Adjusted Per Share Value based on latest NOSH - 209,230
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 34.53 32.41 31.80 31.30 33.09 35.50 34.86 -0.63%
EPS 5.70 8.27 3.88 4.07 4.66 1.86 3.06 51.33%
DPS 2.10 2.10 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3612 0.376 0.328 0.3222 0.3235 0.292 0.2894 15.90%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 2.09 1.40 0.895 0.85 0.84 1.06 0.95 -
P/RPS 1.27 0.91 0.59 0.57 0.53 0.63 0.57 70.50%
P/EPS 7.70 3.56 4.86 4.37 3.79 11.94 6.52 11.71%
EY 12.99 28.12 20.60 22.88 26.42 8.37 15.34 -10.48%
DY 4.78 7.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.78 0.57 0.55 0.55 0.76 0.69 46.16%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 22/05/17 27/02/17 25/11/16 26/08/16 27/05/16 25/02/16 20/11/15 -
Price 2.22 2.03 1.24 0.905 0.845 0.95 1.29 -
P/RPS 1.35 1.32 0.82 0.60 0.54 0.56 0.78 44.10%
P/EPS 8.18 5.16 6.73 4.65 3.81 10.70 8.85 -5.10%
EY 12.23 19.39 14.87 21.49 26.26 9.34 11.30 5.40%
DY 4.50 4.93 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.13 0.79 0.59 0.55 0.68 0.93 24.35%

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