[MIKROMB] QoQ Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 12.72%
YoY- -18.64%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 30,386 29,080 27,974 25,240 28,068 28,204 28,162 5.21%
PBT 6,613 6,658 6,392 6,480 5,909 7,053 7,882 -11.07%
Tax -995 -1,246 -1,130 -1,252 -1,270 -1,250 -1,666 -29.14%
NP 5,618 5,412 5,262 5,228 4,639 5,802 6,216 -6.53%
-
NP to SH 5,584 5,380 5,228 5,220 4,631 5,805 6,200 -6.75%
-
Tax Rate 15.05% 18.71% 17.68% 19.32% 21.49% 17.72% 21.14% -
Total Cost 24,768 23,668 22,712 20,012 23,429 22,401 21,946 8.42%
-
Net Worth 30,955 30,498 29,026 29,067 27,857 28,534 27,147 9.17%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 903 1,211 - - 2,692 3,598 3,583 -60.20%
Div Payout % 16.18% 22.52% - - 58.14% 61.98% 57.80% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 30,955 30,498 29,026 29,067 27,857 28,534 27,147 9.17%
NOSH 180,711 181,756 181,527 178,767 179,496 179,917 179,190 0.56%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 18.49% 18.61% 18.81% 20.71% 16.53% 20.57% 22.07% -
ROE 18.04% 17.64% 18.01% 17.96% 16.62% 20.34% 22.84% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 16.81 16.00 15.41 14.12 15.64 15.68 15.72 4.58%
EPS 3.09 2.96 2.88 2.92 2.58 3.23 3.46 -7.28%
DPS 0.50 0.67 0.00 0.00 1.50 2.00 2.00 -60.41%
NAPS 0.1713 0.1678 0.1599 0.1626 0.1552 0.1586 0.1515 8.55%
Adjusted Per Share Value based on latest NOSH - 178,767
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.51 2.41 2.32 2.09 2.32 2.33 2.33 5.10%
EPS 0.46 0.45 0.43 0.43 0.38 0.48 0.51 -6.66%
DPS 0.07 0.10 0.00 0.00 0.22 0.30 0.30 -62.19%
NAPS 0.0256 0.0252 0.024 0.0241 0.0231 0.0236 0.0225 9.01%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.25 0.235 0.23 0.21 0.215 0.20 0.20 -
P/RPS 1.49 1.47 1.49 1.49 1.37 1.28 1.27 11.27%
P/EPS 8.09 7.94 7.99 7.19 8.33 6.20 5.78 25.20%
EY 12.36 12.60 12.52 13.90 12.00 16.13 17.30 -20.13%
DY 2.00 2.84 0.00 0.00 6.98 10.00 10.00 -65.90%
P/NAPS 1.46 1.40 1.44 1.29 1.39 1.26 1.32 6.97%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 28/05/14 24/02/14 28/11/13 29/08/13 21/05/13 28/02/13 -
Price 0.305 0.245 0.245 0.27 0.19 0.20 0.21 -
P/RPS 1.81 1.53 1.59 1.91 1.22 1.28 1.34 22.26%
P/EPS 9.87 8.28 8.51 9.25 7.36 6.20 6.07 38.40%
EY 10.13 12.08 11.76 10.81 13.58 16.13 16.48 -27.77%
DY 1.64 2.72 0.00 0.00 7.89 10.00 9.52 -69.13%
P/NAPS 1.78 1.46 1.53 1.66 1.22 1.26 1.39 17.97%

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