[MIKROMB] QoQ Annualized Quarter Result on 31-Dec-2015 [#2]

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Annualized Quarter Result
Revenue	48,208	48,114	47,454	48,552	42,132	38,985	37,822	17.50%
YoY %	0.20%	1.39%	-2.26%	15.24%	8.07%	3.07%	-	-
Horiz. %	127.46%	127.21%	125.47%	128.37%	111.40%	103.07%	100.00%	-
PBT	14,704	13,020	13,204	15,592	13,536	10,139	10,080	28.53%
YoY %	12.93%	-1.39%	-15.32%	15.19%	33.50%	0.59%	-	-
Horiz. %	145.87%	129.17%	130.99%	154.68%	134.29%	100.59%	100.00%	-
Tax	-2,512	-2,523	-2,410	-3,420	-2,156	-1,756	-1,550	37.85%
YoY %	0.44%	-4.69%	29.53%	-58.63%	-22.78%	-13.29%	-	-
Horiz. %	162.06%	162.77%	155.48%	220.65%	139.10%	113.29%	100.00%	-
NP	12,192	10,497	10,793	12,172	11,380	8,383	8,529	26.81%
YoY %	16.15%	-2.74%	-11.33%	6.96%	35.75%	-1.71%	-	-
Horiz. %	142.95%	123.07%	126.54%	142.71%	133.43%	98.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,000	10,342	10,624	11,944	11,384	8,257	8,452	26.24%
YoY %	16.03%	-2.65%	-11.05%	4.92%	37.87%	-2.31%	-	-
Horiz. %	141.98%	122.36%	125.70%	141.32%	134.69%	97.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.08%	19.38%	18.25%	21.93%	15.93%	17.32%	15.38%	-
YoY %	-11.87%	6.19%	-16.78%	37.66%	-8.03%	12.61%	-	-
Horiz. %	111.05%	126.01%	118.66%	142.59%	103.58%	112.61%	100.00%	-
Total Cost	36,016	37,617	36,661	36,380	30,752	30,602	29,293	14.72%
YoY %	-4.26%	2.61%	0.77%	18.30%	0.49%	4.47%	-	-
Horiz. %	122.95%	128.42%	125.15%	124.19%	104.98%	104.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	55,867	50,884	50,474	50,195	40,097	31,457	36,190	33.46%
YoY %	9.79%	0.81%	0.56%	25.18%	27.47%	-13.08%	-	-
Horiz. %	154.37%	140.60%	139.47%	138.70%	110.80%	86.92%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Dividend
Div	-	6,187	4,494	6,737	5,635	2,855	4,468	-
YoY %	-	37.67%	-33.29%	19.56%	97.37%	-36.10%	-	-
Horiz. %	-	138.47%	100.58%	150.78%	126.12%	63.90%	100.00%	-
Div Payout %	-	59.83%	42.31%	56.41%	49.50%	34.58%	52.86%	-
YoY %	-	41.41%	-25.00%	13.96%	43.15%	-34.58%	-	-
Horiz. %	-	113.19%	80.04%	106.72%	93.64%	65.42%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Equity
Net Worth	55,867	50,884	50,474	50,195	40,097	31,457	36,190	33.46%
YoY %	9.79%	0.81%	0.56%	25.18%	27.47%	-13.08%	-	-
Horiz. %	154.37%	140.60%	139.47%	138.70%	110.80%	86.92%	100.00%	-
NOSH	306,122	294,643	306,461	306,256	281,782	237,953	279,251	6.29%
YoY %	3.90%	-3.86%	0.07%	8.69%	18.42%	-14.79%	-	-
Horiz. %	109.62%	105.51%	109.74%	109.67%	100.91%	85.21%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Ratio Analysis
NP Margin	25.29%	21.82%	22.74%	25.07%	27.01%	21.50%	22.55%	-
YoY %	15.90%	-4.05%	-9.29%	-7.18%	25.63%	-4.66%	-	-
Horiz. %	112.15%	96.76%	100.84%	111.18%	119.78%	95.34%	100.00%	-
ROE	21.48%	20.32%	21.05%	23.79%	28.39%	26.25%	23.35%	-
YoY %	5.71%	-3.47%	-11.52%	-16.20%	8.15%	12.42%	-	-
Horiz. %	91.99%	87.02%	90.15%	101.88%	121.58%	112.42%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Per Share
RPS	15.75	16.33	15.48	15.85	14.95	16.38	13.54	10.57%
YoY %	-3.55%	5.49%	-2.33%	6.02%	-8.73%	20.97%	-	-
Horiz. %	116.32%	120.61%	114.33%	117.06%	110.41%	120.97%	100.00%	-
EPS	3.92	3.51	3.47	3.90	4.04	3.47	3.03	18.67%
YoY %	11.68%	1.15%	-11.03%	-3.47%	16.43%	14.52%	-	-
Horiz. %	129.37%	115.84%	114.52%	128.71%	133.33%	114.52%	100.00%	-
DPS	0.00	2.10	1.47	2.20	2.00	1.20	1.60	-
YoY %	0.00%	42.86%	-33.18%	10.00%	66.67%	-25.00%	-	-
Horiz. %	0.00%	131.25%	91.88%	137.50%	125.00%	75.00%	100.00%	-
NAPS	0.1825	0.1727	0.1647	0.1639	0.1423	0.1322	0.1296	25.55%
YoY %	5.67%	4.86%	0.49%	15.18%	7.64%	2.01%	-	-
Horiz. %	140.82%	133.26%	127.08%	126.47%	109.80%	102.01%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 306,470
RPS	3.99	3.98	3.93	4.02	3.49	3.23	3.13	17.51%
YoY %	0.25%	1.27%	-2.24%	15.19%	8.05%	3.19%	-	-
Horiz. %	127.48%	127.16%	125.56%	128.43%	111.50%	103.19%	100.00%	-
EPS	0.99	0.86	0.88	0.99	0.94	0.68	0.70	25.91%
YoY %	15.12%	-2.27%	-11.11%	5.32%	38.24%	-2.86%	-	-
Horiz. %	141.43%	122.86%	125.71%	141.43%	134.29%	97.14%	100.00%	-
DPS	0.00	0.51	0.37	0.56	0.47	0.24	0.37	-
YoY %	0.00%	37.84%	-33.93%	19.15%	95.83%	-35.14%	-	-
Horiz. %	0.00%	137.84%	100.00%	151.35%	127.03%	64.86%	100.00%	-
NAPS	0.0462	0.0421	0.0418	0.0415	0.0332	0.026	0.03	33.25%
YoY %	9.74%	0.72%	0.72%	25.00%	27.69%	-13.33%	-	-
Horiz. %	154.00%	140.33%	139.33%	138.33%	110.67%	86.67%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	-
Price	0.495	0.445	0.53	0.40	0.36	0.375	0.325	-
P/RPS	3.14	2.73	3.42	2.52	2.41	2.29	2.40	19.56%
YoY %	15.02%	-20.18%	35.71%	4.56%	5.24%	-4.58%	-	-
Horiz. %	130.83%	113.75%	142.50%	105.00%	100.42%	95.42%	100.00%	-
P/EPS	12.63	12.68	15.29	10.26	8.91	10.81	10.74	11.37%
YoY %	-0.39%	-17.07%	49.03%	15.15%	-17.58%	0.65%	-	-
Horiz. %	117.60%	118.06%	142.36%	95.53%	82.96%	100.65%	100.00%	-
EY	7.92	7.89	6.54	9.75	11.22	9.25	9.31	-10.19%
YoY %	0.38%	20.64%	-32.92%	-13.10%	21.30%	-0.64%	-	-
Horiz. %	85.07%	84.75%	70.25%	104.73%	120.52%	99.36%	100.00%	-
DY	0.00	4.72	2.77	5.50	5.56	3.20	4.92	-
YoY %	0.00%	70.40%	-49.64%	-1.08%	73.75%	-34.96%	-	-
Horiz. %	0.00%	95.93%	56.30%	111.79%	113.01%	65.04%	100.00%	-
P/NAPS	2.71	2.58	3.22	2.44	2.53	2.84	2.51	5.22%
YoY %	5.04%	-19.88%	31.97%	-3.56%	-10.92%	13.15%	-	-
Horiz. %	107.97%	102.79%	128.29%	97.21%	100.80%	113.15%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	30/11/16	30/08/16	30/05/16	26/02/16	30/11/15	27/08/15	27/05/15	-
Price	0.48	0.46	0.52	0.53	0.39	0.32	0.42	-
P/RPS	3.05	2.82	3.36	3.34	2.61	1.95	3.10	-1.07%
YoY %	8.16%	-16.07%	0.60%	27.97%	33.85%	-37.10%	-	-
Horiz. %	98.39%	90.97%	108.39%	107.74%	84.19%	62.90%	100.00%	-
P/EPS	12.24	13.11	15.00	13.59	9.65	9.22	13.88	-8.01%
YoY %	-6.64%	-12.60%	10.38%	40.83%	4.66%	-33.57%	-	-
Horiz. %	88.18%	94.45%	108.07%	97.91%	69.52%	66.43%	100.00%	-
EY	8.17	7.63	6.67	7.36	10.36	10.84	7.21	8.66%
YoY %	7.08%	14.39%	-9.38%	-28.96%	-4.43%	50.35%	-	-
Horiz. %	113.31%	105.83%	92.51%	102.08%	143.69%	150.35%	100.00%	-
DY	0.00	4.57	2.82	4.15	5.13	3.75	3.81	-
YoY %	0.00%	62.06%	-32.05%	-19.10%	36.80%	-1.57%	-	-
Horiz. %	0.00%	119.95%	74.02%	108.92%	134.65%	98.43%	100.00%	-
P/NAPS	2.63	2.66	3.16	3.23	2.74	2.42	3.24	-12.94%
YoY %	-1.13%	-15.82%	-2.17%	17.88%	13.22%	-25.31%	-	-
Horiz. %	81.17%	82.10%	97.53%	99.69%	84.57%	74.69%	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