[MIECO] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 35.78%
YoY- 139.87%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 354,988 348,622 345,225 336,113 326,150 324,084 315,560 8.14%
PBT 18,644 31,495 28,894 25,567 19,441 -48,586 -55,930 -
Tax 0 -931 -912 -1,293 -1,563 2,799 2,837 -
NP 18,644 30,564 27,982 24,274 17,878 -45,787 -53,093 -
-
NP to SH 18,644 30,564 27,982 24,274 17,878 -45,787 -53,093 -
-
Tax Rate 0.00% 2.96% 3.16% 5.06% 8.04% - - -
Total Cost 336,344 318,058 317,243 311,839 308,272 369,871 368,653 -5.91%
-
Net Worth 292,015 289,424 283,247 277,976 272,889 257,796 254,352 9.61%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 292,015 289,424 283,247 277,976 272,889 257,796 254,352 9.61%
NOSH 210,083 209,727 209,813 210,588 209,915 209,590 210,208 -0.03%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 5.25% 8.77% 8.11% 7.22% 5.48% -14.13% -16.83% -
ROE 6.38% 10.56% 9.88% 8.73% 6.55% -17.76% -20.87% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 168.97 166.23 164.54 159.61 155.37 154.63 150.12 8.18%
EPS 8.87 14.57 13.34 11.53 8.52 -21.85 -25.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.38 1.35 1.32 1.30 1.23 1.21 9.65%
Adjusted Per Share Value based on latest NOSH - 210,588
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 35.50 34.86 34.52 33.61 32.62 32.41 31.56 8.13%
EPS 1.86 3.06 2.80 2.43 1.79 -4.58 -5.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.292 0.2894 0.2832 0.278 0.2729 0.2578 0.2544 9.59%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.06 0.95 0.705 0.72 0.375 0.555 0.40 -
P/RPS 0.63 0.57 0.43 0.45 0.24 0.36 0.27 75.64%
P/EPS 11.94 6.52 5.29 6.25 4.40 -2.54 -1.58 -
EY 8.37 15.34 18.92 16.01 22.71 -39.36 -63.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.69 0.52 0.55 0.29 0.45 0.33 74.12%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 20/11/15 21/08/15 22/05/15 25/02/15 21/11/14 22/08/14 -
Price 0.95 1.29 0.835 0.695 0.595 0.46 0.50 -
P/RPS 0.56 0.78 0.51 0.44 0.38 0.30 0.33 42.13%
P/EPS 10.70 8.85 6.26 6.03 6.99 -2.11 -1.98 -
EY 9.34 11.30 15.97 16.59 14.31 -47.49 -50.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.93 0.62 0.53 0.46 0.37 0.41 39.98%

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