[MIECO] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[MIECO] MIECO CHIPBOARD BHD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 35.78%
YoY- 139.87%
Quarter Report
Latest QR
Upcoming QR
MIECO's Result
MIECO's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 347,311 345,301 330,867 336,113 303,986 300,276 309,628 1.93%
PBT 35,410 46,870 46,624 25,567 -65,010 -15,215 6,037 34.27%
Tax -126 10,134 -7 -1,293 4,120 4,218 -117 1.24%
NP 35,284 57,004 46,617 24,274 -60,890 -10,997 5,920 34.63%
-
NP to SH 35,284 57,004 46,617 24,274 -60,890 -10,997 5,920 34.63%
-
Tax Rate 0.36% -21.62% 0.02% 5.06% - - 1.94% -
Total Cost 312,027 288,297 284,250 311,839 364,876 311,273 303,708 0.45%
-
Net Worth 393,750 361,200 323,503 277,976 252,238 313,377 323,907 3.30%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 5,250 21,004 - - - - - -
Div Payout % 14.88% 36.85% - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 393,750 361,200 323,503 277,976 252,238 313,377 323,907 3.30%
NOSH 525,000 210,000 210,067 210,588 210,198 210,320 210,329 16.46%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 10.16% 16.51% 14.09% 7.22% -20.03% -3.66% 1.91% -
ROE 8.96% 15.78% 14.41% 8.73% -24.14% -3.51% 1.83% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 66.15 164.43 157.51 159.61 144.62 142.77 147.21 -12.47%
EPS 6.72 27.14 22.19 11.53 -28.97 -5.23 2.81 15.63%
DPS 1.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 1.72 1.54 1.32 1.20 1.49 1.54 -11.29%
Adjusted Per Share Value based on latest NOSH - 210,588
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 34.73 34.53 33.09 33.61 30.40 30.03 30.96 1.93%
EPS 3.53 5.70 4.66 2.43 -6.09 -1.10 0.59 34.71%
DPS 0.53 2.10 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3938 0.3612 0.3235 0.278 0.2522 0.3134 0.3239 3.30%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.475 2.09 0.84 0.72 0.36 0.39 0.44 -
P/RPS 0.72 1.27 0.53 0.45 0.25 0.27 0.30 15.70%
P/EPS 7.07 7.70 3.79 6.25 -1.24 -7.46 15.63 -12.38%
EY 14.15 12.99 26.42 16.01 -80.47 -13.41 6.40 14.13%
DY 2.11 4.78 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 1.22 0.55 0.55 0.30 0.26 0.29 13.79%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 22/05/17 27/05/16 22/05/15 23/05/14 22/05/13 22/05/12 -
Price 0.425 2.22 0.845 0.695 0.355 0.415 0.38 -
P/RPS 0.64 1.35 0.54 0.44 0.25 0.29 0.26 16.19%
P/EPS 6.32 8.18 3.81 6.03 -1.23 -7.94 13.50 -11.87%
EY 15.81 12.23 26.26 16.59 -81.60 -12.60 7.41 13.45%
DY 2.35 4.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 1.29 0.55 0.53 0.30 0.28 0.25 14.71%

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