[MIECO] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -38.12%
YoY- 185.78%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 381,087 376,758 372,623 354,762 409,942 392,424 381,916 -0.14%
PBT 14,842 17,722 22,974 21,389 38,082 24,670 -3,750 -
Tax 4,378 4,521 4,530 5,062 4,666 4,666 -573 -
NP 19,220 22,243 27,504 26,451 42,748 29,336 -4,323 -
-
NP to SH 19,220 22,243 27,504 26,451 42,748 29,336 -4,323 -
-
Tax Rate -29.50% -25.51% -19.72% -23.67% -12.25% -18.91% - -
Total Cost 361,867 354,515 345,119 328,311 367,194 363,088 386,239 -4.26%
-
Net Worth 419,999 419,999 419,999 336,571 344,399 341,249 335,999 16.08%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 419,999 419,999 419,999 336,571 344,399 341,249 335,999 16.08%
NOSH 999,999 999,999 999,999 841,428 840,000 525,000 525,000 53.84%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 5.04% 5.90% 7.38% 7.46% 10.43% 7.48% -1.13% -
ROE 4.58% 5.30% 6.55% 7.86% 12.41% 8.60% -1.29% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 38.11 37.68 37.26 42.16 48.80 74.75 72.75 -35.09%
EPS 1.92 2.22 2.75 3.14 5.09 5.59 -0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.42 0.42 0.40 0.41 0.65 0.64 -24.54%
Adjusted Per Share Value based on latest NOSH - 841,428
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 38.11 37.68 37.26 35.48 40.99 39.24 38.19 -0.14%
EPS 1.92 2.22 2.75 2.65 4.27 2.93 -0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.42 0.42 0.3366 0.3444 0.3413 0.336 16.08%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.54 0.66 0.55 0.505 0.525 0.87 0.905 -
P/RPS 1.42 1.75 1.48 1.20 1.08 1.16 1.24 9.48%
P/EPS 28.10 29.67 20.00 16.06 10.32 15.57 -109.91 -
EY 3.56 3.37 5.00 6.22 9.69 6.42 -0.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.57 1.31 1.26 1.28 1.34 1.41 -5.77%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 26/05/22 25/02/22 30/11/21 26/08/21 27/05/21 21/05/21 -
Price 0.585 0.55 0.635 0.44 0.53 0.53 0.505 -
P/RPS 1.54 1.46 1.70 1.04 1.09 0.71 0.69 71.03%
P/EPS 30.44 24.73 23.09 14.00 10.41 9.48 -61.33 -
EY 3.29 4.04 4.33 7.14 9.60 10.54 -1.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.31 1.51 1.10 1.29 0.82 0.79 45.89%

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