[MIECO] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -40.81%
YoY- -42.01%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 382,698 355,558 347,311 349,305 366,240 356,133 345,301 7.08%
PBT -7,492 14,711 35,410 48,025 70,919 59,504 46,870 -
Tax -599 -364 -126 -77 10,082 10,101 10,134 -
NP -8,091 14,347 35,284 47,948 81,001 69,605 57,004 -
-
NP to SH -8,091 14,347 35,284 47,948 81,001 69,605 57,004 -
-
Tax Rate - 2.47% 0.36% 0.16% -14.22% -16.98% -21.62% -
Total Cost 390,789 341,211 312,027 301,357 285,239 286,528 288,297 22.45%
-
Net Worth 378,000 383,250 393,750 404,249 388,500 373,744 361,200 3.07%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 5,250 5,250 5,250 5,250 21,004 21,004 21,004 -60.28%
Div Payout % 0.00% 36.59% 14.88% 10.95% 25.93% 30.18% 36.85% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 378,000 383,250 393,750 404,249 388,500 373,744 361,200 3.07%
NOSH 525,000 525,000 525,000 525,000 525,000 209,968 210,000 84.09%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -2.11% 4.04% 10.16% 13.73% 22.12% 19.54% 16.51% -
ROE -2.14% 3.74% 8.96% 11.86% 20.85% 18.62% 15.78% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 72.89 67.73 66.15 66.53 69.76 169.61 164.43 -41.83%
EPS -1.54 2.73 6.72 9.13 15.43 33.15 27.14 -
DPS 1.00 1.00 1.00 1.00 4.00 10.00 10.00 -78.42%
NAPS 0.72 0.73 0.75 0.77 0.74 1.78 1.72 -44.01%
Adjusted Per Share Value based on latest NOSH - 525,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 38.27 35.56 34.73 34.93 36.62 35.61 34.53 7.08%
EPS -0.81 1.43 3.53 4.79 8.10 6.96 5.70 -
DPS 0.53 0.53 0.53 0.53 2.10 2.10 2.10 -60.02%
NAPS 0.378 0.3833 0.3938 0.4043 0.3885 0.3737 0.3612 3.07%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.40 0.39 0.475 0.775 1.17 2.20 2.09 -
P/RPS 0.55 0.58 0.72 1.16 1.68 1.30 1.27 -42.73%
P/EPS -25.95 14.27 7.07 8.49 7.58 6.64 7.70 -
EY -3.85 7.01 14.15 11.78 13.19 15.07 12.99 -
DY 2.50 2.56 2.11 1.29 3.42 4.55 4.78 -35.05%
P/NAPS 0.56 0.53 0.63 1.01 1.58 1.24 1.22 -40.46%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 21/11/18 29/08/18 30/05/18 26/02/18 20/11/17 26/07/17 22/05/17 -
Price 0.32 0.425 0.425 0.67 1.18 0.92 2.22 -
P/RPS 0.44 0.63 0.64 1.01 1.69 0.54 1.35 -52.60%
P/EPS -20.76 15.55 6.32 7.34 7.65 2.78 8.18 -
EY -4.82 6.43 15.81 13.63 13.08 36.03 12.23 -
DY 3.13 2.35 2.35 1.49 3.39 10.87 4.50 -21.47%
P/NAPS 0.44 0.58 0.57 0.87 1.59 0.52 1.29 -51.15%

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