[MIECO] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 139.05%
YoY- 128.1%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 348,622 345,225 336,113 326,150 324,084 315,560 303,986 9.55%
PBT 31,495 28,894 25,567 19,441 -48,586 -55,930 -65,010 -
Tax -931 -912 -1,293 -1,563 2,799 2,837 4,120 -
NP 30,564 27,982 24,274 17,878 -45,787 -53,093 -60,890 -
-
NP to SH 30,564 27,982 24,274 17,878 -45,787 -53,093 -60,890 -
-
Tax Rate 2.96% 3.16% 5.06% 8.04% - - - -
Total Cost 318,058 317,243 311,839 308,272 369,871 368,653 364,876 -8.74%
-
Net Worth 289,424 283,247 277,976 272,889 257,796 254,352 252,238 9.59%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 289,424 283,247 277,976 272,889 257,796 254,352 252,238 9.59%
NOSH 209,727 209,813 210,588 209,915 209,590 210,208 210,198 -0.14%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 8.77% 8.11% 7.22% 5.48% -14.13% -16.83% -20.03% -
ROE 10.56% 9.88% 8.73% 6.55% -17.76% -20.87% -24.14% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 166.23 164.54 159.61 155.37 154.63 150.12 144.62 9.71%
EPS 14.57 13.34 11.53 8.52 -21.85 -25.26 -28.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.35 1.32 1.30 1.23 1.21 1.20 9.75%
Adjusted Per Share Value based on latest NOSH - 209,915
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 34.86 34.52 33.61 32.62 32.41 31.56 30.40 9.54%
EPS 3.06 2.80 2.43 1.79 -4.58 -5.31 -6.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2894 0.2832 0.278 0.2729 0.2578 0.2544 0.2522 9.59%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.95 0.705 0.72 0.375 0.555 0.40 0.36 -
P/RPS 0.57 0.43 0.45 0.24 0.36 0.27 0.25 73.14%
P/EPS 6.52 5.29 6.25 4.40 -2.54 -1.58 -1.24 -
EY 15.34 18.92 16.01 22.71 -39.36 -63.14 -80.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.52 0.55 0.29 0.45 0.33 0.30 74.15%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 20/11/15 21/08/15 22/05/15 25/02/15 21/11/14 22/08/14 23/05/14 -
Price 1.29 0.835 0.695 0.595 0.46 0.50 0.355 -
P/RPS 0.78 0.51 0.44 0.38 0.30 0.33 0.25 113.37%
P/EPS 8.85 6.26 6.03 6.99 -2.11 -1.98 -1.23 -
EY 11.30 15.97 16.59 14.31 -47.49 -50.51 -81.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.62 0.53 0.46 0.37 0.41 0.30 112.45%

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