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

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 4.92%
YoY- 41.15%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 48,208 48,114 47,454 48,552 42,132 38,985 37,822 17.50%
PBT 14,704 13,020 13,204 15,592 13,536 10,139 10,080 28.53%
Tax -2,512 -2,523 -2,410 -3,420 -2,156 -1,756 -1,550 37.85%
NP 12,192 10,497 10,793 12,172 11,380 8,383 8,529 26.81%
-
NP to SH 12,000 10,342 10,624 11,944 11,384 8,257 8,452 26.24%
-
Tax Rate 17.08% 19.38% 18.25% 21.93% 15.93% 17.32% 15.38% -
Total Cost 36,016 37,617 36,661 36,380 30,752 30,602 29,293 14.72%
-
Net Worth 55,867 50,884 50,474 50,195 40,097 31,457 36,190 33.46%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 6,187 4,494 6,737 5,635 2,855 4,468 -
Div Payout % - 59.83% 42.31% 56.41% 49.50% 34.58% 52.86% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 55,867 50,884 50,474 50,195 40,097 31,457 36,190 33.46%
NOSH 306,122 294,643 306,461 306,256 281,782 237,953 279,251 6.29%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 25.29% 21.82% 22.74% 25.07% 27.01% 21.50% 22.55% -
ROE 21.48% 20.32% 21.05% 23.79% 28.39% 26.25% 23.35% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 15.75 16.33 15.48 15.85 14.95 16.38 13.54 10.57%
EPS 3.92 3.51 3.47 3.90 4.04 3.47 3.03 18.67%
DPS 0.00 2.10 1.47 2.20 2.00 1.20 1.60 -
NAPS 0.1825 0.1727 0.1647 0.1639 0.1423 0.1322 0.1296 25.55%
Adjusted Per Share Value based on latest NOSH - 306,470
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 4.49 4.48 4.42 4.52 3.92 3.63 3.52 17.56%
EPS 1.12 0.96 0.99 1.11 1.06 0.77 0.79 26.12%
DPS 0.00 0.58 0.42 0.63 0.52 0.27 0.42 -
NAPS 0.052 0.0474 0.047 0.0468 0.0374 0.0293 0.0337 33.42%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
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%
P/EPS 12.63 12.68 15.29 10.26 8.91 10.81 10.74 11.37%
EY 7.92 7.89 6.54 9.75 11.22 9.25 9.31 -10.19%
DY 0.00 4.72 2.77 5.50 5.56 3.20 4.92 -
P/NAPS 2.71 2.58 3.22 2.44 2.53 2.84 2.51 5.22%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
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%
P/EPS 12.24 13.11 15.00 13.59 9.65 9.22 13.88 -8.01%
EY 8.17 7.63 6.67 7.36 10.36 10.84 7.21 8.66%
DY 0.00 4.57 2.82 4.15 5.13 3.75 3.81 -
P/NAPS 2.63 2.66 3.16 3.23 2.74 2.42 3.24 -12.94%

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