[MIKROMB] QoQ Cumulative Quarter Result on 30-Sep-2016 [#1]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -70.99%
YoY- 5.41%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 50,401 37,169 25,596 12,052 48,114 35,591 24,276 62.81%
PBT 13,418 10,530 8,026 3,676 13,020 9,903 7,796 43.66%
Tax -2,359 -2,144 -1,714 -628 -2,523 -1,808 -1,710 23.94%
NP 11,059 8,386 6,312 3,048 10,497 8,095 6,086 48.96%
-
NP to SH 10,890 8,254 6,240 3,000 10,342 7,968 5,972 49.31%
-
Tax Rate 17.58% 20.36% 21.36% 17.08% 19.38% 18.26% 21.93% -
Total Cost 39,342 28,783 19,284 9,004 37,617 27,496 18,190 67.32%
-
Net Worth 59,220 56,411 56,436 55,867 50,884 50,474 50,195 11.66%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 4,904 1,837 1,844 - 6,187 3,371 3,368 28.49%
Div Payout % 45.04% 22.26% 29.56% - 59.83% 42.31% 56.41% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 59,220 56,411 56,436 55,867 50,884 50,474 50,195 11.66%
NOSH 306,526 307,540 307,389 306,122 294,643 306,461 306,256 0.05%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 21.94% 22.56% 24.66% 25.29% 21.82% 22.74% 25.07% -
ROE 18.39% 14.63% 11.06% 5.37% 20.32% 15.79% 11.90% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 16.44 12.14 8.33 3.94 16.33 11.61 7.93 62.65%
EPS 3.55 2.69 2.03 0.98 3.51 2.60 1.95 49.14%
DPS 1.60 0.60 0.60 0.00 2.10 1.10 1.10 28.40%
NAPS 0.1932 0.1842 0.1836 0.1825 0.1727 0.1647 0.1639 11.59%
Adjusted Per Share Value based on latest NOSH - 306,122
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 4.17 3.08 2.12 1.00 3.98 2.95 2.01 62.73%
EPS 0.90 0.68 0.52 0.25 0.86 0.66 0.49 50.03%
DPS 0.41 0.15 0.15 0.00 0.51 0.28 0.28 28.97%
NAPS 0.049 0.0467 0.0467 0.0462 0.0421 0.0418 0.0415 11.72%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.74 0.60 0.505 0.495 0.445 0.53 0.40 -
P/RPS 4.50 4.94 6.06 12.57 2.73 4.56 5.05 -7.40%
P/EPS 20.83 22.26 24.88 50.51 12.68 20.38 20.51 1.03%
EY 4.80 4.49 4.02 1.98 7.89 4.91 4.88 -1.09%
DY 2.16 1.00 1.19 0.00 4.72 2.08 2.75 -14.88%
P/NAPS 3.83 3.26 2.75 2.71 2.58 3.22 2.44 35.10%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 29/05/17 28/02/17 30/11/16 30/08/16 30/05/16 26/02/16 -
Price 0.49 0.68 0.54 0.48 0.46 0.52 0.53 -
P/RPS 2.98 5.60 6.49 12.19 2.82 4.48 6.69 -41.70%
P/EPS 13.79 25.23 26.60 48.98 13.11 20.00 27.18 -36.41%
EY 7.25 3.96 3.76 2.04 7.63 5.00 3.68 57.21%
DY 3.27 0.88 1.11 0.00 4.57 2.12 2.08 35.24%
P/NAPS 2.54 3.69 2.94 2.63 2.66 3.16 3.23 -14.81%

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