[MIECO] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 1658.73%
YoY- 123.86%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 365,144 308,952 358,308 328,344 289,184 315,030 288,265 4.01%
PBT 46,182 48,316 21,496 5,425 -23,346 -11,008 6,622 38.18%
Tax -102 0 0 -842 4,144 -333 576 -
NP 46,080 48,316 21,496 4,582 -19,202 -11,341 7,198 36.22%
-
NP to SH 46,080 48,316 21,496 4,582 -19,202 -11,341 7,198 36.22%
-
Tax Rate 0.22% 0.00% 0.00% 15.52% - - -8.70% -
Total Cost 319,064 260,636 336,812 323,761 308,386 326,371 281,066 2.13%
-
Net Worth 388,500 327,518 289,692 257,774 304,415 317,137 323,519 3.09%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 388,500 327,518 289,692 257,774 304,415 317,137 323,519 3.09%
NOSH 525,000 209,947 209,921 209,573 209,941 210,024 210,077 16.47%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 12.62% 15.64% 6.00% 1.40% -6.64% -3.60% 2.50% -
ROE 11.86% 14.75% 7.42% 1.78% -6.31% -3.58% 2.23% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 69.55 147.16 170.69 156.67 137.74 150.00 137.22 -10.69%
EPS 8.77 23.01 10.24 2.19 -9.15 -5.40 3.43 16.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 1.56 1.38 1.23 1.45 1.51 1.54 -11.48%
Adjusted Per Share Value based on latest NOSH - 209,590
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 36.51 30.90 35.83 32.83 28.92 31.50 28.83 4.01%
EPS 4.61 4.83 2.15 0.46 -1.92 -1.13 0.72 36.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3885 0.3275 0.2897 0.2578 0.3044 0.3171 0.3235 3.09%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.17 0.895 0.95 0.555 0.345 0.38 0.35 -
P/RPS 1.68 0.61 0.56 0.35 0.25 0.25 0.26 36.43%
P/EPS 13.33 3.89 9.28 25.38 -3.77 -7.04 10.21 4.54%
EY 7.50 25.71 10.78 3.94 -26.51 -14.21 9.79 -4.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 0.57 0.69 0.45 0.24 0.25 0.23 37.83%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 20/11/17 25/11/16 20/11/15 21/11/14 22/11/13 19/11/12 22/11/11 -
Price 1.18 1.24 1.29 0.46 0.35 0.41 0.44 -
P/RPS 1.70 0.84 0.76 0.29 0.25 0.27 0.32 32.06%
P/EPS 13.44 5.39 12.60 21.04 -3.83 -7.59 12.84 0.76%
EY 7.44 18.56 7.94 4.75 -26.13 -13.17 7.79 -0.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 0.79 0.93 0.37 0.24 0.27 0.29 32.75%

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