[MIKROMB] QoQ Annualized Quarter Result on 30-Jun-2016 [#4]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- -2.65%
YoY- 25.25%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 49,558 51,192 48,208 48,114 47,454 48,552 42,132 11.41%
PBT 14,040 16,052 14,704 13,020 13,204 15,592 13,536 2.46%
Tax -2,858 -3,428 -2,512 -2,523 -2,410 -3,420 -2,156 20.65%
NP 11,181 12,624 12,192 10,497 10,793 12,172 11,380 -1.16%
-
NP to SH 11,005 12,480 12,000 10,342 10,624 11,944 11,384 -2.22%
-
Tax Rate 20.36% 21.36% 17.08% 19.38% 18.25% 21.93% 15.93% -
Total Cost 38,377 38,568 36,016 37,617 36,661 36,380 30,752 15.89%
-
Net Worth 56,411 56,436 55,867 50,884 50,474 50,195 40,097 25.52%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 2,449 3,688 - 6,187 4,494 6,737 5,635 -42.59%
Div Payout % 22.26% 29.56% - 59.83% 42.31% 56.41% 49.50% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 56,411 56,436 55,867 50,884 50,474 50,195 40,097 25.52%
NOSH 307,540 307,389 306,122 294,643 306,461 306,256 281,782 5.99%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 22.56% 24.66% 25.29% 21.82% 22.74% 25.07% 27.01% -
ROE 19.51% 22.11% 21.48% 20.32% 21.05% 23.79% 28.39% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 16.18 16.65 15.75 16.33 15.48 15.85 14.95 5.40%
EPS 3.59 4.06 3.92 3.51 3.47 3.90 4.04 -7.56%
DPS 0.80 1.20 0.00 2.10 1.47 2.20 2.00 -45.68%
NAPS 0.1842 0.1836 0.1825 0.1727 0.1647 0.1639 0.1423 18.75%
Adjusted Per Share Value based on latest NOSH - 293,086
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 4.62 4.77 4.49 4.48 4.42 4.52 3.92 11.56%
EPS 1.03 1.16 1.12 0.96 0.99 1.11 1.06 -1.89%
DPS 0.23 0.34 0.00 0.58 0.42 0.63 0.52 -41.91%
NAPS 0.0525 0.0526 0.052 0.0474 0.047 0.0468 0.0374 25.34%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.60 0.505 0.495 0.445 0.53 0.40 0.36 -
P/RPS 3.71 3.03 3.14 2.73 3.42 2.52 2.41 33.28%
P/EPS 16.70 12.44 12.63 12.68 15.29 10.26 8.91 51.95%
EY 5.99 8.04 7.92 7.89 6.54 9.75 11.22 -34.16%
DY 1.33 2.38 0.00 4.72 2.77 5.50 5.56 -61.43%
P/NAPS 3.26 2.75 2.71 2.58 3.22 2.44 2.53 18.39%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 28/02/17 30/11/16 30/08/16 30/05/16 26/02/16 30/11/15 -
Price 0.68 0.54 0.48 0.46 0.52 0.53 0.39 -
P/RPS 4.20 3.24 3.05 2.82 3.36 3.34 2.61 37.28%
P/EPS 18.92 13.30 12.24 13.11 15.00 13.59 9.65 56.58%
EY 5.28 7.52 8.17 7.63 6.67 7.36 10.36 -36.16%
DY 1.18 2.22 0.00 4.57 2.82 4.15 5.13 -62.42%
P/NAPS 3.69 2.94 2.63 2.66 3.16 3.23 2.74 21.92%

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