[MIKROMB] QoQ Annualized Quarter Result on 30-Jun-2015 [#4]

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Annualized Quarter Result
Revenue	47,454	48,552	42,132	38,985	37,822	35,788	34,432	23.81%
YoY %	-2.26%	15.24%	8.07%	3.07%	5.68%	3.94%	-	-
Horiz. %	137.82%	141.01%	122.36%	113.22%	109.85%	103.94%	100.00%	-
PBT	13,204	15,592	13,536	10,139	10,080	9,706	10,916	13.51%
YoY %	-15.32%	15.19%	33.50%	0.59%	3.85%	-11.08%	-	-
Horiz. %	120.96%	142.84%	124.00%	92.88%	92.34%	88.92%	100.00%	-
Tax	-2,410	-3,420	-2,156	-1,756	-1,550	-1,166	-1,228	56.68%
YoY %	29.53%	-58.63%	-22.78%	-13.29%	-32.93%	5.05%	-	-
Horiz. %	196.25%	278.50%	175.57%	143.00%	126.22%	94.95%	100.00%	-
NP	10,793	12,172	11,380	8,383	8,529	8,540	9,688	7.45%
YoY %	-11.33%	6.96%	35.75%	-1.71%	-0.13%	-11.85%	-	-
Horiz. %	111.41%	125.64%	117.46%	86.53%	88.04%	88.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,624	11,944	11,384	8,257	8,452	8,462	9,644	6.65%
YoY %	-11.05%	4.92%	37.87%	-2.31%	-0.12%	-12.26%	-	-
Horiz. %	110.16%	123.85%	118.04%	85.62%	87.64%	87.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.25%	21.93%	15.93%	17.32%	15.38%	12.01%	11.25%	-
YoY %	-16.78%	37.66%	-8.03%	12.61%	28.06%	6.76%	-	-
Horiz. %	162.22%	194.93%	141.60%	153.96%	136.71%	106.76%	100.00%	-
Total Cost	36,661	36,380	30,752	30,602	29,293	27,248	24,744	29.93%
YoY %	0.77%	18.30%	0.49%	4.47%	7.51%	10.12%	-	-
Horiz. %	148.16%	147.03%	124.28%	123.67%	118.38%	110.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	50,474	50,195	40,097	31,457	36,190	35,935	34,389	29.12%
YoY %	0.56%	25.18%	27.47%	-13.08%	0.71%	4.50%	-	-
Horiz. %	146.77%	145.96%	116.60%	91.47%	105.24%	104.50%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Dividend
Div	4,494	6,737	5,635	2,855	4,468	3,896	5,233	-9.64%
YoY %	-33.29%	19.56%	97.37%	-36.10%	14.68%	-25.55%	-	-
Horiz. %	85.88%	128.74%	107.68%	54.56%	85.38%	74.45%	100.00%	-
Div Payout %	42.31%	56.41%	49.50%	34.58%	52.86%	46.05%	54.26%	-
YoY %	-25.00%	13.96%	43.15%	-34.58%	14.79%	-15.13%	-	-
Horiz. %	77.98%	103.96%	91.23%	63.73%	97.42%	84.87%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Equity
Net Worth	50,474	50,195	40,097	31,457	36,190	35,935	34,389	29.12%
YoY %	0.56%	25.18%	27.47%	-13.08%	0.71%	4.50%	-	-
Horiz. %	146.77%	145.96%	116.60%	91.47%	105.24%	104.50%	100.00%	-
NOSH	306,461	306,256	281,782	237,953	279,251	278,355	186,899	39.01%
YoY %	0.07%	8.69%	18.42%	-14.79%	0.32%	48.93%	-	-
Horiz. %	163.97%	163.86%	150.77%	127.32%	149.41%	148.93%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Ratio Analysis
NP Margin	22.74%	25.07%	27.01%	21.50%	22.55%	23.86%	28.14%	-
YoY %	-9.29%	-7.18%	25.63%	-4.66%	-5.49%	-15.21%	-	-
Horiz. %	80.81%	89.09%	95.98%	76.40%	80.14%	84.79%	100.00%	-
ROE	21.05%	23.79%	28.39%	26.25%	23.35%	23.55%	28.04%	-
YoY %	-11.52%	-16.20%	8.15%	12.42%	-0.85%	-16.01%	-	-
Horiz. %	75.07%	84.84%	101.25%	93.62%	83.27%	83.99%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Per Share
RPS	15.48	15.85	14.95	16.38	13.54	12.86	18.42	-10.93%
YoY %	-2.33%	6.02%	-8.73%	20.97%	5.29%	-30.18%	-	-
Horiz. %	84.04%	86.05%	81.16%	88.93%	73.51%	69.82%	100.00%	-
EPS	3.47	3.90	4.04	3.47	3.03	3.04	5.16	-23.22%
YoY %	-11.03%	-3.47%	16.43%	14.52%	-0.33%	-41.09%	-	-
Horiz. %	67.25%	75.58%	78.29%	67.25%	58.72%	58.91%	100.00%	-
DPS	1.47	2.20	2.00	1.20	1.60	1.40	2.80	-34.89%
YoY %	-33.18%	10.00%	66.67%	-25.00%	14.29%	-50.00%	-	-
Horiz. %	52.50%	78.57%	71.43%	42.86%	57.14%	50.00%	100.00%	-
NAPS	0.1647	0.1639	0.1423	0.1322	0.1296	0.1291	0.184	-7.11%
YoY %	0.49%	15.18%	7.64%	2.01%	0.39%	-29.84%	-	-
Horiz. %	89.51%	89.08%	77.34%	71.85%	70.43%	70.16%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 282,058
RPS	3.93	4.02	3.49	3.23	3.13	2.96	2.85	23.86%
YoY %	-2.24%	15.19%	8.05%	3.19%	5.74%	3.86%	-	-
Horiz. %	137.89%	141.05%	122.46%	113.33%	109.82%	103.86%	100.00%	-
EPS	0.88	0.99	0.94	0.68	0.70	0.70	0.80	6.55%
YoY %	-11.11%	5.32%	38.24%	-2.86%	0.00%	-12.50%	-	-
Horiz. %	110.00%	123.75%	117.50%	85.00%	87.50%	87.50%	100.00%	-
DPS	0.37	0.56	0.47	0.24	0.37	0.32	0.43	-9.52%
YoY %	-33.93%	19.15%	95.83%	-35.14%	15.62%	-25.58%	-	-
Horiz. %	86.05%	130.23%	109.30%	55.81%	86.05%	74.42%	100.00%	-
NAPS	0.0418	0.0415	0.0332	0.026	0.03	0.0297	0.0285	29.05%
YoY %	0.72%	25.00%	27.69%	-13.33%	1.01%	4.21%	-	-
Horiz. %	146.67%	145.61%	116.49%	91.23%	105.26%	104.21%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	-
Price	0.53	0.40	0.36	0.375	0.325	0.235	0.385	-
P/RPS	3.42	2.52	2.41	2.29	2.40	1.83	2.09	38.82%
YoY %	35.71%	4.56%	5.24%	-4.58%	31.15%	-12.44%	-	-
Horiz. %	163.64%	120.57%	115.31%	109.57%	114.83%	87.56%	100.00%	-
P/EPS	15.29	10.26	8.91	10.81	10.74	7.73	7.46	61.28%
YoY %	49.03%	15.15%	-17.58%	0.65%	38.94%	3.62%	-	-
Horiz. %	204.96%	137.53%	119.44%	144.91%	143.97%	103.62%	100.00%	-
EY	6.54	9.75	11.22	9.25	9.31	12.94	13.40	-37.98%
YoY %	-32.92%	-13.10%	21.30%	-0.64%	-28.05%	-3.43%	-	-
Horiz. %	48.81%	72.76%	83.73%	69.03%	69.48%	96.57%	100.00%	-
DY	2.77	5.50	5.56	3.20	4.92	5.96	7.27	-47.41%
YoY %	-49.64%	-1.08%	73.75%	-34.96%	-17.45%	-18.02%	-	-
Horiz. %	38.10%	75.65%	76.48%	44.02%	67.68%	81.98%	100.00%	-
P/NAPS	3.22	2.44	2.53	2.84	2.51	1.82	2.09	33.35%
YoY %	31.97%	-3.56%	-10.92%	13.15%	37.91%	-12.92%	-	-
Horiz. %	154.07%	116.75%	121.05%	135.89%	120.10%	87.08%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	30/05/16	26/02/16	30/11/15	27/08/15	27/05/15	13/02/15	28/11/14	-
Price	0.52	0.53	0.39	0.32	0.42	0.34	0.41	-
P/RPS	3.36	3.34	2.61	1.95	3.10	2.64	2.23	31.39%
YoY %	0.60%	27.97%	33.85%	-37.10%	17.42%	18.39%	-	-
Horiz. %	150.67%	149.78%	117.04%	87.44%	139.01%	118.39%	100.00%	-
P/EPS	15.00	13.59	9.65	9.22	13.88	11.18	7.95	52.63%
YoY %	10.38%	40.83%	4.66%	-33.57%	24.15%	40.63%	-	-
Horiz. %	188.68%	170.94%	121.38%	115.97%	174.59%	140.63%	100.00%	-
EY	6.67	7.36	10.36	10.84	7.21	8.94	12.59	-34.50%
YoY %	-9.38%	-28.96%	-4.43%	50.35%	-19.35%	-28.99%	-	-
Horiz. %	52.98%	58.46%	82.29%	86.10%	57.27%	71.01%	100.00%	-
DY	2.82	4.15	5.13	3.75	3.81	4.12	6.83	-44.52%
YoY %	-32.05%	-19.10%	36.80%	-1.57%	-7.52%	-39.68%	-	-
Horiz. %	41.29%	60.76%	75.11%	54.90%	55.78%	60.32%	100.00%	-
P/NAPS	3.16	3.23	2.74	2.42	3.24	2.63	2.23	26.13%
YoY %	-2.17%	17.88%	13.22%	-25.31%	23.19%	17.94%	-	-
Horiz. %	141.70%	144.84%	122.87%	108.52%	145.29%	117.94%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos