[MIKROMB] QoQ Annualized Quarter Result on 31-Mar-2014 [#3]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 2.91%
YoY- -7.33%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 35,788 34,432 30,386 29,080 27,974 25,240 28,068 17.53%
PBT 9,706 10,916 6,613 6,658 6,392 6,480 5,909 39.08%
Tax -1,166 -1,228 -995 -1,246 -1,130 -1,252 -1,270 -5.52%
NP 8,540 9,688 5,618 5,412 5,262 5,228 4,639 50.03%
-
NP to SH 8,462 9,644 5,584 5,380 5,228 5,220 4,631 49.29%
-
Tax Rate 12.01% 11.25% 15.05% 18.71% 17.68% 19.32% 21.49% -
Total Cost 27,248 24,744 24,768 23,668 22,712 20,012 23,429 10.56%
-
Net Worth 35,935 34,389 30,955 30,498 29,026 29,067 27,857 18.44%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 3,896 5,233 903 1,211 - - 2,692 27.86%
Div Payout % 46.05% 54.26% 16.18% 22.52% - - 58.14% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 35,935 34,389 30,955 30,498 29,026 29,067 27,857 18.44%
NOSH 278,355 186,899 180,711 181,756 181,527 178,767 179,496 33.86%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 23.86% 28.14% 18.49% 18.61% 18.81% 20.71% 16.53% -
ROE 23.55% 28.04% 18.04% 17.64% 18.01% 17.96% 16.62% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 12.86 18.42 16.81 16.00 15.41 14.12 15.64 -12.20%
EPS 3.04 5.16 3.09 2.96 2.88 2.92 2.58 11.52%
DPS 1.40 2.80 0.50 0.67 0.00 0.00 1.50 -4.48%
NAPS 0.1291 0.184 0.1713 0.1678 0.1599 0.1626 0.1552 -11.52%
Adjusted Per Share Value based on latest NOSH - 182,179
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 3.33 3.21 2.83 2.71 2.61 2.35 2.61 17.58%
EPS 0.79 0.90 0.52 0.50 0.49 0.49 0.43 49.83%
DPS 0.36 0.49 0.08 0.11 0.00 0.00 0.25 27.43%
NAPS 0.0335 0.032 0.0288 0.0284 0.027 0.0271 0.026 18.35%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.235 0.385 0.25 0.235 0.23 0.21 0.215 -
P/RPS 1.83 2.09 1.49 1.47 1.49 1.49 1.37 21.22%
P/EPS 7.73 7.46 8.09 7.94 7.99 7.19 8.33 -4.84%
EY 12.94 13.40 12.36 12.60 12.52 13.90 12.00 5.14%
DY 5.96 7.27 2.00 2.84 0.00 0.00 6.98 -9.97%
P/NAPS 1.82 2.09 1.46 1.40 1.44 1.29 1.39 19.62%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 13/02/15 28/11/14 29/08/14 28/05/14 24/02/14 28/11/13 29/08/13 -
Price 0.34 0.41 0.305 0.245 0.245 0.27 0.19 -
P/RPS 2.64 2.23 1.81 1.53 1.59 1.91 1.22 67.06%
P/EPS 11.18 7.95 9.87 8.28 8.51 9.25 7.36 32.04%
EY 8.94 12.59 10.13 12.08 11.76 10.81 13.58 -24.26%
DY 4.12 6.83 1.64 2.72 0.00 0.00 7.89 -35.07%
P/NAPS 2.63 2.23 1.78 1.46 1.53 1.66 1.22 66.64%

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