[MIKROMB] QoQ Annualized Quarter Result on 31-Mar-2017 [#3]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- -11.82%
YoY- 3.59%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 52,422 52,360 50,401 49,558 51,192 48,208 48,114 5.86%
PBT 13,106 13,588 13,418 14,040 16,052 14,704 13,020 0.43%
Tax -3,654 -3,584 -2,359 -2,858 -3,428 -2,512 -2,523 27.92%
NP 9,452 10,004 11,059 11,181 12,624 12,192 10,497 -6.73%
-
NP to SH 9,358 9,900 10,890 11,005 12,480 12,000 10,342 -6.43%
-
Tax Rate 27.88% 26.38% 17.58% 20.36% 21.36% 17.08% 19.38% -
Total Cost 42,970 42,356 39,342 38,377 38,568 36,016 37,617 9.24%
-
Net Worth 50,447 47,752 59,220 56,411 56,436 55,867 50,884 -0.57%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 3,629 - 4,904 2,449 3,688 - 6,187 -29.86%
Div Payout % 38.78% - 45.04% 22.26% 29.56% - 59.83% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 50,447 47,752 59,220 56,411 56,436 55,867 50,884 -0.57%
NOSH 430,892 430,892 306,526 307,540 307,389 306,122 294,643 28.75%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 18.03% 19.11% 21.94% 22.56% 24.66% 25.29% 21.82% -
ROE 18.55% 20.73% 18.39% 19.51% 22.11% 21.48% 20.32% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 14.44 15.78 16.44 16.18 16.65 15.75 16.33 -7.85%
EPS 2.58 3.00 3.55 3.59 4.06 3.92 3.51 -18.50%
DPS 1.00 0.00 1.60 0.80 1.20 0.00 2.10 -38.93%
NAPS 0.139 0.1439 0.1932 0.1842 0.1836 0.1825 0.1727 -13.43%
Adjusted Per Share Value based on latest NOSH - 307,540
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 4.88 4.88 4.70 4.62 4.77 4.49 4.48 5.85%
EPS 0.87 0.92 1.01 1.03 1.16 1.12 0.96 -6.33%
DPS 0.34 0.00 0.46 0.23 0.34 0.00 0.58 -29.88%
NAPS 0.047 0.0445 0.0552 0.0525 0.0526 0.052 0.0474 -0.56%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.47 0.46 0.74 0.60 0.505 0.495 0.445 -
P/RPS 3.25 2.92 4.50 3.71 3.03 3.14 2.73 12.29%
P/EPS 18.23 15.42 20.83 16.70 12.44 12.63 12.68 27.29%
EY 5.49 6.49 4.80 5.99 8.04 7.92 7.89 -21.42%
DY 2.13 0.00 2.16 1.33 2.38 0.00 4.72 -41.08%
P/NAPS 3.38 3.20 3.83 3.26 2.75 2.71 2.58 19.66%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 16/11/17 28/08/17 29/05/17 28/02/17 30/11/16 30/08/16 -
Price 0.385 0.465 0.49 0.68 0.54 0.48 0.46 -
P/RPS 2.67 2.95 2.98 4.20 3.24 3.05 2.82 -3.56%
P/EPS 14.93 15.59 13.79 18.92 13.30 12.24 13.11 9.02%
EY 6.70 6.42 7.25 5.28 7.52 8.17 7.63 -8.27%
DY 2.60 0.00 3.27 1.18 2.22 0.00 4.57 -31.26%
P/NAPS 2.77 3.23 2.54 3.69 2.94 2.63 2.66 2.73%

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