[MIECO] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
20-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 9.23%
YoY- 166.75%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 313,006 330,867 354,988 348,622 345,225 336,113 326,150 -2.70%
PBT 40,698 46,624 18,644 31,495 28,894 25,567 19,441 63.71%
Tax 0 -7 0 -931 -912 -1,293 -1,563 -
NP 40,698 46,617 18,644 30,564 27,982 24,274 17,878 73.13%
-
NP to SH 40,698 46,617 18,644 30,564 27,982 24,274 17,878 73.13%
-
Tax Rate 0.00% 0.02% 0.00% 2.96% 3.16% 5.06% 8.04% -
Total Cost 272,308 284,250 336,344 318,058 317,243 311,839 308,272 -7.94%
-
Net Worth 322,215 323,503 292,015 289,424 283,247 277,976 272,889 11.72%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 322,215 323,503 292,015 289,424 283,247 277,976 272,889 11.72%
NOSH 209,230 210,067 210,083 209,727 209,813 210,588 209,915 -0.21%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 13.00% 14.09% 5.25% 8.77% 8.11% 7.22% 5.48% -
ROE 12.63% 14.41% 6.38% 10.56% 9.88% 8.73% 6.55% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 149.60 157.51 168.97 166.23 164.54 159.61 155.37 -2.49%
EPS 19.45 22.19 8.87 14.57 13.34 11.53 8.52 73.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.54 1.39 1.38 1.35 1.32 1.30 11.96%
Adjusted Per Share Value based on latest NOSH - 209,727
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 31.30 33.09 35.50 34.86 34.52 33.61 32.62 -2.71%
EPS 4.07 4.66 1.86 3.06 2.80 2.43 1.79 72.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3222 0.3235 0.292 0.2894 0.2832 0.278 0.2729 11.71%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.85 0.84 1.06 0.95 0.705 0.72 0.375 -
P/RPS 0.57 0.53 0.63 0.57 0.43 0.45 0.24 78.10%
P/EPS 4.37 3.79 11.94 6.52 5.29 6.25 4.40 -0.45%
EY 22.88 26.42 8.37 15.34 18.92 16.01 22.71 0.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.55 0.76 0.69 0.52 0.55 0.29 53.27%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 27/05/16 25/02/16 20/11/15 21/08/15 22/05/15 25/02/15 -
Price 0.905 0.845 0.95 1.29 0.835 0.695 0.595 -
P/RPS 0.60 0.54 0.56 0.78 0.51 0.44 0.38 35.63%
P/EPS 4.65 3.81 10.70 8.85 6.26 6.03 6.99 -23.81%
EY 21.49 26.26 9.34 11.30 15.97 16.59 14.31 31.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.55 0.68 0.93 0.62 0.53 0.46 18.06%

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