[MIECO] YoY Annual (Unaudited) Result on 31-Dec-2013 [#4]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
YoY- -808.8%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 324,096 354,988 344,820 294,713 307,691 301,221 174,208 10.89%
PBT 72,519 18,643 19,441 -70,164 -9,190 6,461 1,645 87.84%
Tax 10,159 0 -1,564 6,539 2,189 -36 -29 -
NP 82,678 18,643 17,877 -63,625 -7,001 6,425 1,616 92.55%
-
NP to SH 82,678 18,643 17,877 -63,625 -7,001 6,425 1,616 92.55%
-
Tax Rate -14.01% 0.00% 8.04% - - 0.56% 1.76% -
Total Cost 241,418 336,345 326,943 358,338 314,692 294,796 172,592 5.74%
-
Net Worth 375,904 291,821 273,104 254,084 319,577 325,449 319,002 2.77%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 21,000 - - - - - - -
Div Payout % 25.40% - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 375,904 291,821 273,104 254,084 319,577 325,449 319,002 2.77%
NOSH 210,002 209,943 210,080 209,986 210,248 209,967 209,870 0.01%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 25.51% 5.25% 5.18% -21.59% -2.28% 2.13% 0.93% -
ROE 21.99% 6.39% 6.55% -25.04% -2.19% 1.97% 0.51% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 154.33 169.09 164.14 140.35 146.35 143.46 83.01 10.87%
EPS 39.37 8.88 8.51 -30.30 -3.33 3.06 0.77 92.53%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.39 1.30 1.21 1.52 1.55 1.52 2.76%
Adjusted Per Share Value based on latest NOSH - 209,999
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 32.41 35.50 34.48 29.47 30.77 30.12 17.42 10.89%
EPS 8.27 1.86 1.79 -6.36 -0.70 0.64 0.16 92.88%
DPS 2.10 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3759 0.2918 0.2731 0.2541 0.3196 0.3254 0.319 2.77%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.40 1.06 0.375 0.33 0.44 0.43 0.57 -
P/RPS 0.91 0.63 0.23 0.24 0.30 0.30 0.69 4.71%
P/EPS 3.56 11.94 4.41 -1.09 -13.21 14.05 74.03 -39.66%
EY 28.12 8.38 22.69 -91.82 -7.57 7.12 1.35 65.79%
DY 7.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.76 0.29 0.27 0.29 0.28 0.38 12.72%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 25/02/16 25/02/15 21/02/14 22/02/13 21/02/12 28/02/11 -
Price 2.03 0.95 0.595 0.375 0.355 0.49 0.52 -
P/RPS 1.32 0.56 0.36 0.27 0.24 0.34 0.63 13.10%
P/EPS 5.16 10.70 6.99 -1.24 -10.66 16.01 67.53 -34.83%
EY 19.39 9.35 14.30 -80.80 -9.38 6.24 1.48 53.47%
DY 4.93 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.68 0.46 0.31 0.23 0.32 0.34 22.13%

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