[MIECO] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -38.12%
YoY- 185.78%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 314,506 397,440 354,762 375,109 429,739 382,698 366,240 -2.50%
PBT -72,986 17,487 21,389 -27,363 -33,606 -7,492 70,919 -
Tax -2,999 4,233 5,062 -3,473 -4,393 -599 10,082 -
NP -75,985 21,720 26,451 -30,836 -37,999 -8,091 81,001 -
-
NP to SH -73,953 21,720 26,451 -30,836 -37,999 -8,091 81,001 -
-
Tax Rate - -24.21% -23.67% - - - -14.22% -
Total Cost 390,491 375,720 328,311 405,945 467,738 390,789 285,239 5.37%
-
Net Worth 339,999 419,999 336,571 309,749 341,249 378,000 388,500 -2.19%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - 5,250 21,004 -
Div Payout % - - - - - 0.00% 25.93% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 339,999 419,999 336,571 309,749 341,249 378,000 388,500 -2.19%
NOSH 999,999 999,999 841,428 525,000 525,000 525,000 525,000 11.33%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -24.16% 5.46% 7.46% -8.22% -8.84% -2.11% 22.12% -
ROE -21.75% 5.17% 7.86% -9.96% -11.14% -2.14% 20.85% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 31.45 39.74 42.16 71.45 81.86 72.89 69.76 -12.42%
EPS -7.40 2.17 3.14 -5.87 -7.24 -1.54 15.43 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 4.00 -
NAPS 0.34 0.42 0.40 0.59 0.65 0.72 0.74 -12.15%
Adjusted Per Share Value based on latest NOSH - 841,428
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 31.45 39.74 35.48 37.51 42.97 38.27 36.62 -2.50%
EPS -7.40 2.17 2.65 -3.08 -3.80 -0.81 8.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.53 2.10 -
NAPS 0.34 0.42 0.3366 0.3098 0.3413 0.378 0.3885 -2.19%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.66 0.60 0.505 0.39 0.28 0.40 1.17 -
P/RPS 2.10 1.51 1.20 0.55 0.34 0.55 1.68 3.78%
P/EPS -8.92 27.62 16.06 -6.64 -3.87 -25.95 7.58 -
EY -11.21 3.62 6.22 -15.06 -25.85 -3.85 13.19 -
DY 0.00 0.00 0.00 0.00 0.00 2.50 3.42 -
P/NAPS 1.94 1.43 1.26 0.66 0.43 0.56 1.58 3.47%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 23/11/23 24/11/22 30/11/21 26/11/20 21/11/19 21/11/18 20/11/17 -
Price 0.65 0.67 0.44 0.65 0.295 0.32 1.18 -
P/RPS 2.07 1.69 1.04 0.91 0.36 0.44 1.69 3.43%
P/EPS -8.79 30.85 14.00 -11.07 -4.08 -20.76 7.65 -
EY -11.38 3.24 7.14 -9.04 -24.54 -4.82 13.08 -
DY 0.00 0.00 0.00 0.00 0.00 3.13 3.39 -
P/NAPS 1.91 1.60 1.10 1.10 0.45 0.44 1.59 3.10%

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