[MIKROMB] QoQ Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 14.92%
YoY- 45.9%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 28,332 25,826 24,512 27,186 26,956 23,544 23,457 13.37%
PBT 8,860 6,424 6,649 8,834 8,532 4,685 5,621 35.32%
Tax -2,444 -1,606 -1,646 -2,178 -2,740 -1,287 -1,636 30.58%
NP 6,416 4,818 5,002 6,656 5,792 3,398 3,985 37.25%
-
NP to SH 6,416 4,818 5,002 6,656 5,792 3,398 3,985 37.25%
-
Tax Rate 27.58% 25.00% 24.76% 24.65% 32.11% 27.47% 29.11% -
Total Cost 21,916 21,008 19,509 20,530 21,164 20,146 19,472 8.17%
-
Net Worth 27,268 25,773 25,531 25,121 25,975 24,311 23,929 9.07%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 895 1,191 1,789 - 1,313 1,758 -
Div Payout % - 18.59% 23.81% 26.88% - 38.66% 44.12% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 27,268 25,773 25,531 25,121 25,975 24,311 23,929 9.07%
NOSH 178,222 179,107 178,666 178,924 176,585 175,154 175,823 0.90%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 22.65% 18.66% 20.41% 24.48% 21.49% 14.43% 16.99% -
ROE 23.53% 18.69% 19.59% 26.50% 22.30% 13.98% 16.65% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 15.90 14.42 13.72 15.19 15.27 13.44 13.34 12.37%
EPS 3.60 2.69 2.80 3.72 3.28 1.94 2.27 35.87%
DPS 0.00 0.50 0.67 1.00 0.00 0.75 1.00 -
NAPS 0.153 0.1439 0.1429 0.1404 0.1471 0.1388 0.1361 8.09%
Adjusted Per Share Value based on latest NOSH - 179,047
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2.34 2.14 2.03 2.25 2.23 1.95 1.94 13.27%
EPS 0.53 0.40 0.41 0.55 0.48 0.28 0.33 37.02%
DPS 0.00 0.07 0.10 0.15 0.00 0.11 0.15 -
NAPS 0.0226 0.0213 0.0211 0.0208 0.0215 0.0201 0.0198 9.19%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.20 0.19 0.21 0.19 0.17 0.23 0.22 -
P/RPS 1.26 1.32 1.53 1.25 1.11 1.71 1.65 -16.41%
P/EPS 5.56 7.06 7.50 5.11 5.18 11.86 9.71 -30.97%
EY 18.00 14.16 13.33 19.58 19.29 8.43 10.30 44.93%
DY 0.00 2.63 3.17 5.26 0.00 3.26 4.55 -
P/NAPS 1.31 1.32 1.47 1.35 1.16 1.66 1.62 -13.16%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 30/08/12 31/05/12 29/02/12 18/11/11 26/08/11 24/05/11 -
Price 0.23 0.19 0.22 0.20 0.20 0.19 0.22 -
P/RPS 1.45 1.32 1.60 1.32 1.31 1.41 1.65 -8.23%
P/EPS 6.39 7.06 7.86 5.38 6.10 9.79 9.71 -24.28%
EY 15.65 14.16 12.73 18.60 16.40 10.21 10.30 32.06%
DY 0.00 2.63 3.03 5.00 0.00 3.95 4.55 -
P/NAPS 1.50 1.32 1.54 1.42 1.36 1.37 1.62 -4.98%

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