[MIECO] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
20-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 16.37%
YoY- 108.99%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 355,558 347,311 349,305 366,240 356,133 345,301 324,096 6.38%
PBT 14,711 35,410 48,025 70,919 59,504 46,870 72,519 -65.57%
Tax -364 -126 -77 10,082 10,101 10,134 10,159 -
NP 14,347 35,284 47,948 81,001 69,605 57,004 82,678 -68.98%
-
NP to SH 14,347 35,284 47,948 81,001 69,605 57,004 82,678 -68.98%
-
Tax Rate 2.47% 0.36% 0.16% -14.22% -16.98% -21.62% -14.01% -
Total Cost 341,211 312,027 301,357 285,239 286,528 288,297 241,418 26.02%
-
Net Worth 383,250 393,750 404,249 388,500 373,744 361,200 375,980 1.28%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 5,250 5,250 5,250 21,004 21,004 21,004 21,004 -60.42%
Div Payout % 36.59% 14.88% 10.95% 25.93% 30.18% 36.85% 25.41% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 383,250 393,750 404,249 388,500 373,744 361,200 375,980 1.28%
NOSH 525,000 525,000 525,000 525,000 209,968 210,000 210,045 84.48%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 4.04% 10.16% 13.73% 22.12% 19.54% 16.51% 25.51% -
ROE 3.74% 8.96% 11.86% 20.85% 18.62% 15.78% 21.99% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 67.73 66.15 66.53 69.76 169.61 164.43 154.30 -42.32%
EPS 2.73 6.72 9.13 15.43 33.15 27.14 39.36 -83.20%
DPS 1.00 1.00 1.00 4.00 10.00 10.00 10.00 -78.54%
NAPS 0.73 0.75 0.77 0.74 1.78 1.72 1.79 -45.09%
Adjusted Per Share Value based on latest NOSH - 525,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 35.56 34.73 34.93 36.62 35.61 34.53 32.41 6.39%
EPS 1.43 3.53 4.79 8.10 6.96 5.70 8.27 -69.06%
DPS 0.53 0.53 0.53 2.10 2.10 2.10 2.10 -60.16%
NAPS 0.3833 0.3938 0.4043 0.3885 0.3737 0.3612 0.376 1.29%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.39 0.475 0.775 1.17 2.20 2.09 1.40 -
P/RPS 0.58 0.72 1.16 1.68 1.30 1.27 0.91 -25.99%
P/EPS 14.27 7.07 8.49 7.58 6.64 7.70 3.56 152.98%
EY 7.01 14.15 11.78 13.19 15.07 12.99 28.12 -60.49%
DY 2.56 2.11 1.29 3.42 4.55 4.78 7.14 -49.62%
P/NAPS 0.53 0.63 1.01 1.58 1.24 1.22 0.78 -22.76%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 30/05/18 26/02/18 20/11/17 26/07/17 22/05/17 27/02/17 -
Price 0.425 0.425 0.67 1.18 0.92 2.22 2.03 -
P/RPS 0.63 0.64 1.01 1.69 0.54 1.35 1.32 -39.01%
P/EPS 15.55 6.32 7.34 7.65 2.78 8.18 5.16 109.05%
EY 6.43 15.81 13.63 13.08 36.03 12.23 19.39 -52.18%
DY 2.35 2.35 1.49 3.39 10.87 4.50 4.93 -39.06%
P/NAPS 0.58 0.57 0.87 1.59 0.52 1.29 1.13 -35.97%

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