[MIKROMB] QoQ Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
13-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- -12.26%
YoY- 61.86%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 42,132 38,985 37,822 35,788 34,432 30,386 29,080 28.01%
PBT 13,536 10,139 10,080 9,706 10,916 6,613 6,658 60.41%
Tax -2,156 -1,756 -1,550 -1,166 -1,228 -995 -1,246 44.08%
NP 11,380 8,383 8,529 8,540 9,688 5,618 5,412 64.05%
-
NP to SH 11,384 8,257 8,452 8,462 9,644 5,584 5,380 64.74%
-
Tax Rate 15.93% 17.32% 15.38% 12.01% 11.25% 15.05% 18.71% -
Total Cost 30,752 30,602 29,293 27,248 24,744 24,768 23,668 19.05%
-
Net Worth 40,097 31,457 36,190 35,935 34,389 30,955 30,498 19.99%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 5,635 2,855 4,468 3,896 5,233 903 1,211 178.45%
Div Payout % 49.50% 34.58% 52.86% 46.05% 54.26% 16.18% 22.52% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 40,097 31,457 36,190 35,935 34,389 30,955 30,498 19.99%
NOSH 281,782 237,953 279,251 278,355 186,899 180,711 181,756 33.91%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 27.01% 21.50% 22.55% 23.86% 28.14% 18.49% 18.61% -
ROE 28.39% 26.25% 23.35% 23.55% 28.04% 18.04% 17.64% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 14.95 16.38 13.54 12.86 18.42 16.81 16.00 -4.42%
EPS 4.04 3.47 3.03 3.04 5.16 3.09 2.96 23.02%
DPS 2.00 1.20 1.60 1.40 2.80 0.50 0.67 107.18%
NAPS 0.1423 0.1322 0.1296 0.1291 0.184 0.1713 0.1678 -10.39%
Adjusted Per Share Value based on latest NOSH - 275,757
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 3.49 3.23 3.13 2.96 2.85 2.51 2.41 27.96%
EPS 0.94 0.68 0.70 0.70 0.80 0.46 0.45 63.33%
DPS 0.47 0.24 0.37 0.32 0.43 0.07 0.10 180.32%
NAPS 0.0332 0.026 0.03 0.0297 0.0285 0.0256 0.0252 20.15%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.36 0.375 0.325 0.235 0.385 0.25 0.235 -
P/RPS 2.41 2.29 2.40 1.83 2.09 1.49 1.47 38.99%
P/EPS 8.91 10.81 10.74 7.73 7.46 8.09 7.94 7.97%
EY 11.22 9.25 9.31 12.94 13.40 12.36 12.60 -7.43%
DY 5.56 3.20 4.92 5.96 7.27 2.00 2.84 56.43%
P/NAPS 2.53 2.84 2.51 1.82 2.09 1.46 1.40 48.31%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 27/08/15 27/05/15 13/02/15 28/11/14 29/08/14 28/05/14 -
Price 0.39 0.32 0.42 0.34 0.41 0.305 0.245 -
P/RPS 2.61 1.95 3.10 2.64 2.23 1.81 1.53 42.72%
P/EPS 9.65 9.22 13.88 11.18 7.95 9.87 8.28 10.73%
EY 10.36 10.84 7.21 8.94 12.59 10.13 12.08 -9.72%
DY 5.13 3.75 3.81 4.12 6.83 1.64 2.72 52.59%
P/NAPS 2.74 2.42 3.24 2.63 2.23 1.78 1.46 52.08%

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