[MIKROMB] QoQ TTM Result on 30-Jun-2010 [#4]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 0.33%
YoY- 16.26%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 23,094 22,601 21,455 20,230 18,948 17,149 15,803 28.80%
PBT 5,261 5,104 5,087 4,940 4,886 4,845 4,672 8.24%
Tax -1,582 -1,585 -1,498 -1,236 -1,194 -1,065 -954 40.14%
NP 3,679 3,519 3,589 3,704 3,692 3,780 3,718 -0.70%
-
NP to SH 3,679 3,519 3,589 3,704 3,692 3,780 3,718 -0.70%
-
Tax Rate 30.07% 31.05% 29.45% 25.02% 24.44% 21.98% 20.42% -
Total Cost 19,415 19,082 17,866 16,526 15,256 13,369 12,085 37.21%
-
Net Worth 24,089 24,194 24,871 23,390 23,210 23,943 22,654 4.18%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 3,028 4,796 5,231 6,966 5,241 3,473 2,454 15.05%
Div Payout % 82.32% 136.30% 145.77% 188.07% 141.96% 91.89% 66.00% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 24,089 24,194 24,871 23,390 23,210 23,943 22,654 4.18%
NOSH 176,999 173,809 174,411 172,499 176,774 173,880 173,466 1.35%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 15.93% 15.57% 16.73% 18.31% 19.48% 22.04% 23.53% -
ROE 15.27% 14.54% 14.43% 15.84% 15.91% 15.79% 16.41% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 13.05 13.00 12.30 11.73 10.72 9.86 9.11 27.10%
EPS 2.08 2.02 2.06 2.15 2.09 2.17 2.14 -1.87%
DPS 1.71 2.75 3.00 4.04 2.96 2.00 1.41 13.73%
NAPS 0.1361 0.1392 0.1426 0.1356 0.1313 0.1377 0.1306 2.79%
Adjusted Per Share Value based on latest NOSH - 172,499
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 2.15 2.11 2.00 1.88 1.77 1.60 1.47 28.87%
EPS 0.34 0.33 0.33 0.35 0.34 0.35 0.35 -1.91%
DPS 0.28 0.45 0.49 0.65 0.49 0.32 0.23 14.02%
NAPS 0.0224 0.0225 0.0232 0.0218 0.0216 0.0223 0.0211 4.07%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.22 0.19 0.18 0.19 0.19 0.20 0.19 -
P/RPS 1.69 1.46 1.46 1.62 1.77 2.03 2.09 -13.21%
P/EPS 10.58 9.38 8.75 8.85 9.10 9.20 8.86 12.56%
EY 9.45 10.66 11.43 11.30 10.99 10.87 11.28 -11.14%
DY 7.78 14.47 16.67 21.25 15.60 9.99 7.45 2.93%
P/NAPS 1.62 1.36 1.26 1.40 1.45 1.45 1.45 7.67%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 24/05/11 24/02/11 04/11/10 27/08/10 12/05/10 10/02/10 26/11/09 -
Price 0.22 0.265 0.19 0.20 0.20 0.19 0.19 -
P/RPS 1.69 2.04 1.54 1.71 1.87 1.93 2.09 -13.21%
P/EPS 10.58 13.09 9.23 9.31 9.58 8.74 8.86 12.56%
EY 9.45 7.64 10.83 10.74 10.44 11.44 11.28 -11.14%
DY 7.78 10.38 15.79 20.19 14.82 10.51 7.45 2.93%
P/NAPS 1.62 1.90 1.33 1.47 1.52 1.38 1.45 7.67%

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