[MIECO] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
22-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -31.05%
YoY- 22.28%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 349,305 366,240 356,133 345,301 324,096 317,971 313,006 7.56%
PBT 48,025 70,919 59,504 46,870 72,519 38,758 40,698 11.63%
Tax -77 10,082 10,101 10,134 10,159 0 0 -
NP 47,948 81,001 69,605 57,004 82,678 38,758 40,698 11.51%
-
NP to SH 47,948 81,001 69,605 57,004 82,678 38,758 40,698 11.51%
-
Tax Rate 0.16% -14.22% -16.98% -21.62% -14.01% 0.00% 0.00% -
Total Cost 301,357 285,239 286,528 288,297 241,418 279,213 272,308 6.97%
-
Net Worth 404,249 388,500 373,744 361,200 375,980 327,988 322,215 16.27%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 5,250 21,004 21,004 21,004 21,004 - - -
Div Payout % 10.95% 25.93% 30.18% 36.85% 25.41% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 404,249 388,500 373,744 361,200 375,980 327,988 322,215 16.27%
NOSH 525,000 525,000 209,968 210,000 210,045 210,248 209,230 84.34%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 13.73% 22.12% 19.54% 16.51% 25.51% 12.19% 13.00% -
ROE 11.86% 20.85% 18.62% 15.78% 21.99% 11.82% 12.63% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 66.53 69.76 169.61 164.43 154.30 151.24 149.60 -41.65%
EPS 9.13 15.43 33.15 27.14 39.36 18.43 19.45 -39.51%
DPS 1.00 4.00 10.00 10.00 10.00 0.00 0.00 -
NAPS 0.77 0.74 1.78 1.72 1.79 1.56 1.54 -36.92%
Adjusted Per Share Value based on latest NOSH - 210,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 34.93 36.62 35.61 34.53 32.41 31.80 31.30 7.56%
EPS 4.79 8.10 6.96 5.70 8.27 3.88 4.07 11.43%
DPS 0.53 2.10 2.10 2.10 2.10 0.00 0.00 -
NAPS 0.4043 0.3885 0.3737 0.3612 0.376 0.328 0.3222 16.28%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.775 1.17 2.20 2.09 1.40 0.895 0.85 -
P/RPS 1.16 1.68 1.30 1.27 0.91 0.59 0.57 60.38%
P/EPS 8.49 7.58 6.64 7.70 3.56 4.86 4.37 55.51%
EY 11.78 13.19 15.07 12.99 28.12 20.60 22.88 -35.68%
DY 1.29 3.42 4.55 4.78 7.14 0.00 0.00 -
P/NAPS 1.01 1.58 1.24 1.22 0.78 0.57 0.55 49.79%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 20/11/17 26/07/17 22/05/17 27/02/17 25/11/16 26/08/16 -
Price 0.67 1.18 0.92 2.22 2.03 1.24 0.905 -
P/RPS 1.01 1.69 0.54 1.35 1.32 0.82 0.60 41.37%
P/EPS 7.34 7.65 2.78 8.18 5.16 6.73 4.65 35.45%
EY 13.63 13.08 36.03 12.23 19.39 14.87 21.49 -26.11%
DY 1.49 3.39 10.87 4.50 4.93 0.00 0.00 -
P/NAPS 0.87 1.59 0.52 1.29 1.13 0.79 0.59 29.46%

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