[MIKROMB] QoQ Annualized Quarter Result on 30-Jun-2017 [#4]

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Annualized Quarter Result
Revenue	47,897	52,422	52,360	50,401	49,558	51,192	48,208	-0.43%
YoY %	-8.63%	0.12%	3.89%	1.70%	-3.19%	6.19%	-	-
Horiz. %	99.35%	108.74%	108.61%	104.55%	102.80%	106.19%	100.00%	-
PBT	10,276	13,106	13,588	13,418	14,040	16,052	14,704	-21.26%
YoY %	-21.59%	-3.55%	1.27%	-4.43%	-12.53%	9.17%	-	-
Horiz. %	69.89%	89.13%	92.41%	91.25%	95.48%	109.17%	100.00%	-
Tax	-2,854	-3,654	-3,584	-2,359	-2,858	-3,428	-2,512	8.89%
YoY %	21.89%	-1.95%	-51.93%	17.46%	16.63%	-36.46%	-	-
Horiz. %	113.61%	145.46%	142.68%	93.91%	113.77%	136.46%	100.00%	-
NP	7,421	9,452	10,004	11,059	11,181	12,624	12,192	-28.19%
YoY %	-21.49%	-5.52%	-9.54%	-1.09%	-11.43%	3.54%	-	-
Horiz. %	60.87%	77.53%	82.05%	90.71%	91.71%	103.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,310	9,358	9,900	10,890	11,005	12,480	12,000	-28.16%
YoY %	-21.89%	-5.47%	-9.09%	-1.04%	-11.82%	4.00%	-	-
Horiz. %	60.92%	77.98%	82.50%	90.75%	91.71%	104.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.77%	27.88%	26.38%	17.58%	20.36%	21.36%	17.08%	-
YoY %	-0.39%	5.69%	50.06%	-13.65%	-4.68%	25.06%	-	-
Horiz. %	162.59%	163.23%	154.45%	102.93%	119.20%	125.06%	100.00%	-
Total Cost	40,476	42,970	42,356	39,342	38,377	38,568	36,016	8.10%
YoY %	-5.80%	1.45%	7.66%	2.51%	-0.50%	7.09%	-	-
Horiz. %	112.38%	119.31%	117.60%	109.23%	106.56%	107.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	55,422	50,447	47,752	59,220	56,411	56,436	55,867	-0.53%
YoY %	9.86%	5.64%	-19.37%	4.98%	-0.04%	1.02%	-	-
Horiz. %	99.20%	90.30%	85.47%	106.00%	100.97%	101.02%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Dividend
Div	2,622	3,629	-	4,904	2,449	3,688	-	-
YoY %	-27.75%	0.00%	-	100.24%	-33.60%	0.00%	-	-
Horiz. %	71.10%	98.40%	-	132.97%	66.40%	100.00%	-	-
Div Payout %	35.87%	38.78%	-	45.04%	22.26%	29.56%	-	-
YoY %	-7.50%	0.00%	-	102.34%	-24.70%	0.00%	-	-
Horiz. %	121.35%	131.19%	-	152.37%	75.30%	100.00%	-	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Equity
Net Worth	55,422	50,447	47,752	59,220	56,411	56,436	55,867	-0.53%
YoY %	9.86%	5.64%	-19.37%	4.98%	-0.04%	1.02%	-	-
Horiz. %	99.20%	90.30%	85.47%	106.00%	100.97%	101.02%	100.00%	-
NOSH	430,892	430,892	430,892	306,526	307,540	307,389	306,122	25.62%
YoY %	0.00%	0.00%	40.57%	-0.33%	0.05%	0.41%	-	-
Horiz. %	140.76%	140.76%	140.76%	100.13%	100.46%	100.41%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Ratio Analysis
NP Margin	15.49%	18.03%	19.11%	21.94%	22.56%	24.66%	25.29%	-
YoY %	-14.09%	-5.65%	-12.90%	-2.75%	-8.52%	-2.49%	-	-
Horiz. %	61.25%	71.29%	75.56%	86.75%	89.21%	97.51%	100.00%	-
ROE	13.19%	18.55%	20.73%	18.39%	19.51%	22.11%	21.48%	-
YoY %	-28.89%	-10.52%	12.72%	-5.74%	-11.76%	2.93%	-	-
Horiz. %	61.41%	86.36%	96.51%	85.61%	90.83%	102.93%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Per Share
RPS	12.18	14.44	15.78	16.44	16.18	16.65	15.75	-15.76%
YoY %	-15.65%	-8.49%	-4.01%	1.61%	-2.82%	5.71%	-	-
Horiz. %	77.33%	91.68%	100.19%	104.38%	102.73%	105.71%	100.00%	-
EPS	1.85	2.58	3.00	3.55	3.59	4.06	3.92	-39.41%
YoY %	-28.29%	-14.00%	-15.49%	-1.11%	-11.58%	3.57%	-	-
Horiz. %	47.19%	65.82%	76.53%	90.56%	91.58%	103.57%	100.00%	-
DPS	0.67	1.00	0.00	1.60	0.80	1.20	0.00	-
YoY %	-33.00%	0.00%	0.00%	100.00%	-33.33%	0.00%	-	-
Horiz. %	55.83%	83.33%	0.00%	133.33%	66.67%	100.00%	-	-
NAPS	0.1409	0.139	0.1439	0.1932	0.1842	0.1836	0.1825	-15.85%
YoY %	1.37%	-3.41%	-25.52%	4.89%	0.33%	0.60%	-	-
Horiz. %	77.21%	76.16%	78.85%	105.86%	100.93%	100.60%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 306,526
RPS	4.46	4.88	4.88	4.70	4.62	4.77	4.49	-0.44%
YoY %	-8.61%	0.00%	3.83%	1.73%	-3.14%	6.24%	-	-
Horiz. %	99.33%	108.69%	108.69%	104.68%	102.90%	106.24%	100.00%	-
EPS	0.68	0.87	0.92	1.01	1.03	1.16	1.12	-28.32%
YoY %	-21.84%	-5.43%	-8.91%	-1.94%	-11.21%	3.57%	-	-
Horiz. %	60.71%	77.68%	82.14%	90.18%	91.96%	103.57%	100.00%	-
DPS	0.24	0.34	0.00	0.46	0.23	0.34	0.00	-
YoY %	-29.41%	0.00%	0.00%	100.00%	-32.35%	0.00%	-	-
Horiz. %	70.59%	100.00%	0.00%	135.29%	67.65%	100.00%	-	-
NAPS	0.0516	0.047	0.0445	0.0552	0.0525	0.0526	0.052	-0.51%
YoY %	9.79%	5.62%	-19.38%	5.14%	-0.19%	1.15%	-	-
Horiz. %	99.23%	90.38%	85.58%	106.15%	100.96%	101.15%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	-
Price	0.305	0.47	0.46	0.74	0.60	0.505	0.495	-
P/RPS	2.50	3.25	2.92	4.50	3.71	3.03	3.14	-14.10%
YoY %	-23.08%	11.30%	-35.11%	21.29%	22.44%	-3.50%	-	-
Horiz. %	79.62%	103.50%	92.99%	143.31%	118.15%	96.50%	100.00%	-
P/EPS	16.41	18.23	15.42	20.83	16.70	12.44	12.63	19.08%
YoY %	-9.98%	18.22%	-25.97%	24.73%	34.24%	-1.50%	-	-
Horiz. %	129.93%	144.34%	122.09%	164.92%	132.22%	98.50%	100.00%	-
EY	6.09	5.49	6.49	4.80	5.99	8.04	7.92	-16.08%
YoY %	10.93%	-15.41%	35.21%	-19.87%	-25.50%	1.52%	-	-
Horiz. %	76.89%	69.32%	81.94%	60.61%	75.63%	101.52%	100.00%	-
DY	2.19	2.13	0.00	2.16	1.33	2.38	0.00	-
YoY %	2.82%	0.00%	0.00%	62.41%	-44.12%	0.00%	-	-
Horiz. %	92.02%	89.50%	0.00%	90.76%	55.88%	100.00%	-	-
P/NAPS	2.16	3.38	3.20	3.83	3.26	2.75	2.71	-14.04%
YoY %	-36.09%	5.62%	-16.45%	17.48%	18.55%	1.48%	-	-
Horiz. %	79.70%	124.72%	118.08%	141.33%	120.30%	101.48%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	25/05/18	28/02/18	16/11/17	28/08/17	29/05/17	28/02/17	30/11/16	-
Price	0.32	0.385	0.465	0.49	0.68	0.54	0.48	-
P/RPS	2.63	2.67	2.95	2.98	4.20	3.24	3.05	-9.41%
YoY %	-1.50%	-9.49%	-1.01%	-29.05%	29.63%	6.23%	-	-
Horiz. %	86.23%	87.54%	96.72%	97.70%	137.70%	106.23%	100.00%	-
P/EPS	17.22	14.93	15.59	13.79	18.92	13.30	12.24	25.58%
YoY %	15.34%	-4.23%	13.05%	-27.11%	42.26%	8.66%	-	-
Horiz. %	140.69%	121.98%	127.37%	112.66%	154.58%	108.66%	100.00%	-
EY	5.81	6.70	6.42	7.25	5.28	7.52	8.17	-20.34%
YoY %	-13.28%	4.36%	-11.45%	37.31%	-29.79%	-7.96%	-	-
Horiz. %	71.11%	82.01%	78.58%	88.74%	64.63%	92.04%	100.00%	-
DY	2.08	2.60	0.00	3.27	1.18	2.22	0.00	-
YoY %	-20.00%	0.00%	0.00%	177.12%	-46.85%	0.00%	-	-
Horiz. %	93.69%	117.12%	0.00%	147.30%	53.15%	100.00%	-	-
P/NAPS	2.27	2.77	3.23	2.54	3.69	2.94	2.63	-9.35%
YoY %	-18.05%	-14.24%	27.17%	-31.17%	25.51%	11.79%	-	-
Horiz. %	86.31%	105.32%	122.81%	96.58%	140.30%	111.79%	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