[MIKROMB] QoQ Annualized Quarter Result on 30-Jun-2014 [#4]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 3.79%
YoY- 20.58%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 37,822 35,788 34,432 30,386 29,080 27,974 25,240 30.98%
PBT 10,080 9,706 10,916 6,613 6,658 6,392 6,480 34.28%
Tax -1,550 -1,166 -1,228 -995 -1,246 -1,130 -1,252 15.31%
NP 8,529 8,540 9,688 5,618 5,412 5,262 5,228 38.62%
-
NP to SH 8,452 8,462 9,644 5,584 5,380 5,228 5,220 37.92%
-
Tax Rate 15.38% 12.01% 11.25% 15.05% 18.71% 17.68% 19.32% -
Total Cost 29,293 27,248 24,744 24,768 23,668 22,712 20,012 28.94%
-
Net Worth 36,190 35,935 34,389 30,955 30,498 29,026 29,067 15.74%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 4,468 3,896 5,233 903 1,211 - - -
Div Payout % 52.86% 46.05% 54.26% 16.18% 22.52% - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 36,190 35,935 34,389 30,955 30,498 29,026 29,067 15.74%
NOSH 279,251 278,355 186,899 180,711 181,756 181,527 178,767 34.66%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 22.55% 23.86% 28.14% 18.49% 18.61% 18.81% 20.71% -
ROE 23.35% 23.55% 28.04% 18.04% 17.64% 18.01% 17.96% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 13.54 12.86 18.42 16.81 16.00 15.41 14.12 -2.76%
EPS 3.03 3.04 5.16 3.09 2.96 2.88 2.92 2.49%
DPS 1.60 1.40 2.80 0.50 0.67 0.00 0.00 -
NAPS 0.1296 0.1291 0.184 0.1713 0.1678 0.1599 0.1626 -14.04%
Adjusted Per Share Value based on latest NOSH - 182,235
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 3.52 3.33 3.21 2.83 2.71 2.61 2.35 30.94%
EPS 0.79 0.79 0.90 0.52 0.50 0.49 0.49 37.53%
DPS 0.42 0.36 0.49 0.08 0.11 0.00 0.00 -
NAPS 0.0337 0.0335 0.032 0.0288 0.0284 0.027 0.0271 15.65%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.325 0.235 0.385 0.25 0.235 0.23 0.21 -
P/RPS 2.40 1.83 2.09 1.49 1.47 1.49 1.49 37.44%
P/EPS 10.74 7.73 7.46 8.09 7.94 7.99 7.19 30.70%
EY 9.31 12.94 13.40 12.36 12.60 12.52 13.90 -23.46%
DY 4.92 5.96 7.27 2.00 2.84 0.00 0.00 -
P/NAPS 2.51 1.82 2.09 1.46 1.40 1.44 1.29 55.91%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 13/02/15 28/11/14 29/08/14 28/05/14 24/02/14 28/11/13 -
Price 0.42 0.34 0.41 0.305 0.245 0.245 0.27 -
P/RPS 3.10 2.64 2.23 1.81 1.53 1.59 1.91 38.14%
P/EPS 13.88 11.18 7.95 9.87 8.28 8.51 9.25 31.10%
EY 7.21 8.94 12.59 10.13 12.08 11.76 10.81 -23.68%
DY 3.81 4.12 6.83 1.64 2.72 0.00 0.00 -
P/NAPS 3.24 2.63 2.23 1.78 1.46 1.53 1.66 56.24%

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