[MIECO] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -39.0%
YoY- 4.28%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 317,971 313,006 330,867 354,988 348,622 345,225 336,113 -3.62%
PBT 38,758 40,698 46,624 18,644 31,495 28,894 25,567 31.86%
Tax 0 0 -7 0 -931 -912 -1,293 -
NP 38,758 40,698 46,617 18,644 30,564 27,982 24,274 36.49%
-
NP to SH 38,758 40,698 46,617 18,644 30,564 27,982 24,274 36.49%
-
Tax Rate 0.00% 0.00% 0.02% 0.00% 2.96% 3.16% 5.06% -
Total Cost 279,213 272,308 284,250 336,344 318,058 317,243 311,839 -7.08%
-
Net Worth 327,988 322,215 323,503 292,015 289,424 283,247 277,976 11.62%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 327,988 322,215 323,503 292,015 289,424 283,247 277,976 11.62%
NOSH 210,248 209,230 210,067 210,083 209,727 209,813 210,588 -0.10%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 12.19% 13.00% 14.09% 5.25% 8.77% 8.11% 7.22% -
ROE 11.82% 12.63% 14.41% 6.38% 10.56% 9.88% 8.73% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 151.24 149.60 157.51 168.97 166.23 164.54 159.61 -3.51%
EPS 18.43 19.45 22.19 8.87 14.57 13.34 11.53 36.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.54 1.54 1.39 1.38 1.35 1.32 11.74%
Adjusted Per Share Value based on latest NOSH - 210,083
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 31.80 31.30 33.09 35.50 34.86 34.52 33.61 -3.61%
EPS 3.88 4.07 4.66 1.86 3.06 2.80 2.43 36.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.328 0.3222 0.3235 0.292 0.2894 0.2832 0.278 11.62%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.895 0.85 0.84 1.06 0.95 0.705 0.72 -
P/RPS 0.59 0.57 0.53 0.63 0.57 0.43 0.45 19.73%
P/EPS 4.86 4.37 3.79 11.94 6.52 5.29 6.25 -15.40%
EY 20.60 22.88 26.42 8.37 15.34 18.92 16.01 18.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.55 0.55 0.76 0.69 0.52 0.55 2.40%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 26/08/16 27/05/16 25/02/16 20/11/15 21/08/15 22/05/15 -
Price 1.24 0.905 0.845 0.95 1.29 0.835 0.695 -
P/RPS 0.82 0.60 0.54 0.56 0.78 0.51 0.44 51.26%
P/EPS 6.73 4.65 3.81 10.70 8.85 6.26 6.03 7.57%
EY 14.87 21.49 26.26 9.34 11.30 15.97 16.59 -7.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.59 0.55 0.68 0.93 0.62 0.53 30.39%

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