[MIECO] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 4.3%
YoY- -453.7%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 345,301 330,867 336,113 303,986 300,276 309,628 197,121 9.78%
PBT 46,870 46,624 25,567 -65,010 -15,215 6,037 -1,219 -
Tax 10,134 -7 -1,293 4,120 4,218 -117 -22 -
NP 57,004 46,617 24,274 -60,890 -10,997 5,920 -1,241 -
-
NP to SH 57,004 46,617 24,274 -60,890 -10,997 5,920 -1,241 -
-
Tax Rate -21.62% 0.02% 5.06% - - 1.94% - -
Total Cost 288,297 284,250 311,839 364,876 311,273 303,708 198,362 6.42%
-
Net Worth 361,200 323,503 277,976 252,238 313,377 323,907 317,550 2.16%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 21,004 - - - - - - -
Div Payout % 36.85% - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 361,200 323,503 277,976 252,238 313,377 323,907 317,550 2.16%
NOSH 210,000 210,067 210,588 210,198 210,320 210,329 210,298 -0.02%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 16.51% 14.09% 7.22% -20.03% -3.66% 1.91% -0.63% -
ROE 15.78% 14.41% 8.73% -24.14% -3.51% 1.83% -0.39% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 164.43 157.51 159.61 144.62 142.77 147.21 93.73 9.81%
EPS 27.14 22.19 11.53 -28.97 -5.23 2.81 -0.59 -
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.54 1.32 1.20 1.49 1.54 1.51 2.19%
Adjusted Per Share Value based on latest NOSH - 210,198
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 34.53 33.09 33.61 30.40 30.03 30.96 19.71 9.78%
EPS 5.70 4.66 2.43 -6.09 -1.10 0.59 -0.12 -
DPS 2.10 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3612 0.3235 0.278 0.2522 0.3134 0.3239 0.3176 2.16%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 2.09 0.84 0.72 0.36 0.39 0.44 0.78 -
P/RPS 1.27 0.53 0.45 0.25 0.27 0.30 0.83 7.33%
P/EPS 7.70 3.79 6.25 -1.24 -7.46 15.63 -132.18 -
EY 12.99 26.42 16.01 -80.47 -13.41 6.40 -0.76 -
DY 4.78 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.55 0.55 0.30 0.26 0.29 0.52 15.25%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 22/05/17 27/05/16 22/05/15 23/05/14 22/05/13 22/05/12 24/05/11 -
Price 2.22 0.845 0.695 0.355 0.415 0.38 0.62 -
P/RPS 1.35 0.54 0.44 0.25 0.29 0.26 0.66 12.65%
P/EPS 8.18 3.81 6.03 -1.23 -7.94 13.50 -105.06 -
EY 12.23 26.26 16.59 -81.60 -12.60 7.41 -0.95 -
DY 4.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.55 0.53 0.30 0.28 0.25 0.41 21.02%

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