[MIECO] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
20-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 9.23%
YoY- 166.75%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 382,698 366,240 317,971 348,622 324,084 288,306 321,295 2.95%
PBT -7,492 70,919 38,758 31,495 -48,586 -18,237 -6,762 1.72%
Tax -599 10,082 0 -931 2,799 5,340 -718 -2.97%
NP -8,091 81,001 38,758 30,564 -45,787 -12,897 -7,480 1.31%
-
NP to SH -8,091 81,001 38,758 30,564 -45,787 -12,897 -7,480 1.31%
-
Tax Rate - -14.22% 0.00% 2.96% - - - -
Total Cost 390,789 285,239 279,213 318,058 369,871 301,203 328,775 2.92%
-
Net Worth 378,000 388,500 327,988 289,424 257,796 304,909 315,772 3.04%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 5,250 21,004 - - - - - -
Div Payout % 0.00% 25.93% - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 378,000 388,500 327,988 289,424 257,796 304,909 315,772 3.04%
NOSH 525,000 525,000 210,248 209,727 209,590 210,282 209,120 16.57%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -2.11% 22.12% 12.19% 8.77% -14.13% -4.47% -2.33% -
ROE -2.14% 20.85% 11.82% 10.56% -17.76% -4.23% -2.37% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 72.89 69.76 151.24 166.23 154.63 137.10 153.64 -11.68%
EPS -1.54 15.43 18.43 14.57 -21.85 -6.13 -3.58 -13.11%
DPS 1.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.74 1.56 1.38 1.23 1.45 1.51 -11.60%
Adjusted Per Share Value based on latest NOSH - 209,727
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 38.27 36.62 31.80 34.86 32.41 28.83 32.13 2.95%
EPS -0.81 8.10 3.88 3.06 -4.58 -1.29 -0.75 1.29%
DPS 0.53 2.10 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.378 0.3885 0.328 0.2894 0.2578 0.3049 0.3158 3.04%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.40 1.17 0.895 0.95 0.555 0.345 0.38 -
P/RPS 0.55 1.68 0.59 0.57 0.36 0.25 0.25 14.03%
P/EPS -25.95 7.58 4.86 6.52 -2.54 -5.63 -10.62 16.04%
EY -3.85 13.19 20.60 15.34 -39.36 -17.78 -9.41 -13.83%
DY 2.50 3.42 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 1.58 0.57 0.69 0.45 0.24 0.25 14.37%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 21/11/18 20/11/17 25/11/16 20/11/15 21/11/14 22/11/13 19/11/12 -
Price 0.32 1.18 1.24 1.29 0.46 0.35 0.41 -
P/RPS 0.44 1.69 0.82 0.78 0.30 0.26 0.27 8.47%
P/EPS -20.76 7.65 6.73 8.85 -2.11 -5.71 -11.46 10.40%
EY -4.82 13.08 14.87 11.30 -47.49 -17.52 -8.72 -9.40%
DY 3.13 3.39 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 1.59 0.79 0.93 0.37 0.24 0.27 8.47%

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