[MIECO] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -13.27%
YoY- 4.28%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 419,847 349,305 324,096 354,988 344,820 294,713 307,691 5.31%
PBT -55,655 48,026 72,519 18,643 19,441 -70,164 -9,190 34.99%
Tax -4,928 -77 10,159 0 -1,564 6,539 2,189 -
NP -60,583 47,949 82,678 18,643 17,877 -63,625 -7,001 43.26%
-
NP to SH -60,583 47,949 82,678 18,643 17,877 -63,625 -7,001 43.26%
-
Tax Rate - 0.16% -14.01% 0.00% 8.04% - - -
Total Cost 480,430 301,356 241,418 336,345 326,943 358,338 314,692 7.30%
-
Net Worth 341,249 404,249 375,904 291,821 273,104 254,084 319,577 1.09%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - 5,250 21,000 - - - - -
Div Payout % - 10.95% 25.40% - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 341,249 404,249 375,904 291,821 273,104 254,084 319,577 1.09%
NOSH 525,000 525,000 210,002 209,943 210,080 209,986 210,248 16.46%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -14.43% 13.73% 25.51% 5.25% 5.18% -21.59% -2.28% -
ROE -17.75% 11.86% 21.99% 6.39% 6.55% -25.04% -2.19% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 79.97 66.53 154.33 169.09 164.14 140.35 146.35 -9.57%
EPS -11.54 9.13 39.37 8.88 8.51 -30.30 -3.33 23.00%
DPS 0.00 1.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.77 1.79 1.39 1.30 1.21 1.52 -13.19%
Adjusted Per Share Value based on latest NOSH - 210,083
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 41.98 34.93 32.41 35.50 34.48 29.47 30.77 5.31%
EPS -6.06 4.79 8.27 1.86 1.79 -6.36 -0.70 43.27%
DPS 0.00 0.53 2.10 0.00 0.00 0.00 0.00 -
NAPS 0.3413 0.4043 0.3759 0.2918 0.2731 0.2541 0.3196 1.10%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.25 0.775 1.40 1.06 0.375 0.33 0.44 -
P/RPS 0.31 1.16 0.91 0.63 0.23 0.24 0.30 0.54%
P/EPS -2.17 8.49 3.56 11.94 4.41 -1.09 -13.21 -25.98%
EY -46.16 11.78 28.12 8.38 22.69 -91.82 -7.57 35.14%
DY 0.00 1.29 7.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 1.01 0.78 0.76 0.29 0.27 0.29 4.60%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 26/02/18 27/02/17 25/02/16 25/02/15 21/02/14 22/02/13 -
Price 0.295 0.67 2.03 0.95 0.595 0.375 0.355 -
P/RPS 0.37 1.01 1.32 0.56 0.36 0.27 0.24 7.47%
P/EPS -2.56 7.34 5.16 10.70 6.99 -1.24 -10.66 -21.15%
EY -39.12 13.63 19.39 9.35 14.30 -80.80 -9.38 26.85%
DY 0.00 1.49 4.93 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.87 1.13 0.68 0.46 0.31 0.23 11.83%

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