[MIKROMB] QoQ Annualized Quarter Result on 30-Sep-2015 [#1]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 37.87%
YoY- 18.04%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 48,114 47,454 48,552 42,132 38,985 37,822 35,788 21.83%
PBT 13,020 13,204 15,592 13,536 10,139 10,080 9,706 21.65%
Tax -2,523 -2,410 -3,420 -2,156 -1,756 -1,550 -1,166 67.37%
NP 10,497 10,793 12,172 11,380 8,383 8,529 8,540 14.76%
-
NP to SH 10,342 10,624 11,944 11,384 8,257 8,452 8,462 14.32%
-
Tax Rate 19.38% 18.25% 21.93% 15.93% 17.32% 15.38% 12.01% -
Total Cost 37,617 36,661 36,380 30,752 30,602 29,293 27,248 24.00%
-
Net Worth 50,884 50,474 50,195 40,097 31,457 36,190 35,935 26.12%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 6,187 4,494 6,737 5,635 2,855 4,468 3,896 36.15%
Div Payout % 59.83% 42.31% 56.41% 49.50% 34.58% 52.86% 46.05% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 50,884 50,474 50,195 40,097 31,457 36,190 35,935 26.12%
NOSH 294,643 306,461 306,256 281,782 237,953 279,251 278,355 3.86%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 21.82% 22.74% 25.07% 27.01% 21.50% 22.55% 23.86% -
ROE 20.32% 21.05% 23.79% 28.39% 26.25% 23.35% 23.55% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 16.33 15.48 15.85 14.95 16.38 13.54 12.86 17.28%
EPS 3.51 3.47 3.90 4.04 3.47 3.03 3.04 10.06%
DPS 2.10 1.47 2.20 2.00 1.20 1.60 1.40 31.06%
NAPS 0.1727 0.1647 0.1639 0.1423 0.1322 0.1296 0.1291 21.42%
Adjusted Per Share Value based on latest NOSH - 281,782
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 4.48 4.42 4.52 3.92 3.63 3.52 3.33 21.88%
EPS 0.96 0.99 1.11 1.06 0.77 0.79 0.79 13.88%
DPS 0.58 0.42 0.63 0.52 0.27 0.42 0.36 37.47%
NAPS 0.0474 0.047 0.0468 0.0374 0.0293 0.0337 0.0335 26.06%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.445 0.53 0.40 0.36 0.375 0.325 0.235 -
P/RPS 2.73 3.42 2.52 2.41 2.29 2.40 1.83 30.59%
P/EPS 12.68 15.29 10.26 8.91 10.81 10.74 7.73 39.13%
EY 7.89 6.54 9.75 11.22 9.25 9.31 12.94 -28.11%
DY 4.72 2.77 5.50 5.56 3.20 4.92 5.96 -14.41%
P/NAPS 2.58 3.22 2.44 2.53 2.84 2.51 1.82 26.21%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 30/05/16 26/02/16 30/11/15 27/08/15 27/05/15 13/02/15 -
Price 0.46 0.52 0.53 0.39 0.32 0.42 0.34 -
P/RPS 2.82 3.36 3.34 2.61 1.95 3.10 2.64 4.49%
P/EPS 13.11 15.00 13.59 9.65 9.22 13.88 11.18 11.21%
EY 7.63 6.67 7.36 10.36 10.84 7.21 8.94 -10.03%
DY 4.57 2.82 4.15 5.13 3.75 3.81 4.12 7.16%
P/NAPS 2.66 3.16 3.23 2.74 2.42 3.24 2.63 0.75%

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