[MIECO] YoY TTM 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- 13.76%
YoY- -255.02%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 366,240 317,971 348,622 324,084 288,306 321,295 261,404 5.77%
PBT 70,919 38,758 31,495 -48,586 -18,237 -6,762 2,496 74.59%
Tax 10,082 0 -931 2,799 5,340 -718 389 71.94%
NP 81,001 38,758 30,564 -45,787 -12,897 -7,480 2,885 74.24%
-
NP to SH 81,001 38,758 30,564 -45,787 -12,897 -7,480 2,885 74.24%
-
Tax Rate -14.22% 0.00% 2.96% - - - -15.58% -
Total Cost 285,239 279,213 318,058 369,871 301,203 328,775 258,519 1.65%
-
Net Worth 388,500 327,988 289,424 257,796 304,909 315,772 323,876 3.07%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 21,004 - - - - - - -
Div Payout % 25.93% - - - - - - -
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 388,500 327,988 289,424 257,796 304,909 315,772 323,876 3.07%
NOSH 525,000 210,248 209,727 209,590 210,282 209,120 210,309 16.45%
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 22.12% 12.19% 8.77% -14.13% -4.47% -2.33% 1.10% -
ROE 20.85% 11.82% 10.56% -17.76% -4.23% -2.37% 0.89% -
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 69.76 151.24 166.23 154.63 137.10 153.64 124.30 -9.17%
EPS 15.43 18.43 14.57 -21.85 -6.13 -3.58 1.37 49.66%
DPS 4.00 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 36.62 31.80 34.86 32.41 28.83 32.13 26.14 5.77%
EPS 8.10 3.88 3.06 -4.58 -1.29 -0.75 0.29 74.09%
DPS 2.10 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3885 0.328 0.2894 0.2578 0.3049 0.3158 0.3239 3.07%
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 0.59 0.57 0.36 0.25 0.25 0.28 34.76%
P/EPS 7.58 4.86 6.52 -2.54 -5.63 -10.62 25.51 -18.29%
EY 13.19 20.60 15.34 -39.36 -17.78 -9.41 3.92 22.39%
DY 3.42 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 1.69 0.82 0.78 0.30 0.26 0.27 0.35 29.97%
P/EPS 7.65 6.73 8.85 -2.11 -5.71 -11.46 32.07 -21.23%
EY 13.08 14.87 11.30 -47.49 -17.52 -8.72 3.12 26.95%
DY 3.39 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