[MIKROMB] QoQ TTM Result on 30-Jun-2011 [#4]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- -7.64%
YoY- -8.26%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 24,335 25,066 24,606 23,543 23,094 22,601 21,455 8.75%
PBT 5,456 5,843 5,161 4,686 5,261 5,104 5,087 4.77%
Tax -1,295 -1,398 -1,501 -1,288 -1,582 -1,585 -1,498 -9.24%
NP 4,161 4,445 3,660 3,398 3,679 3,519 3,589 10.35%
-
NP to SH 4,161 4,445 3,660 3,398 3,679 3,519 3,589 10.35%
-
Tax Rate 23.74% 23.93% 29.08% 27.49% 30.07% 31.05% 29.45% -
Total Cost 20,174 20,621 20,946 20,145 19,415 19,082 17,866 8.42%
-
Net Worth 25,245 25,138 25,975 24,682 24,089 24,194 24,871 0.99%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 895 895 1,303 1,303 3,028 4,796 5,231 -69.14%
Div Payout % 21.51% 20.14% 35.62% 38.36% 82.32% 136.30% 145.77% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 25,245 25,138 25,975 24,682 24,089 24,194 24,871 0.99%
NOSH 176,666 179,047 176,585 177,826 176,999 173,809 174,411 0.85%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 17.10% 17.73% 14.87% 14.43% 15.93% 15.57% 16.73% -
ROE 16.48% 17.68% 14.09% 13.77% 15.27% 14.54% 14.43% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 13.77 14.00 13.93 13.24 13.05 13.00 12.30 7.80%
EPS 2.36 2.48 2.07 1.91 2.08 2.02 2.06 9.47%
DPS 0.50 0.50 0.75 0.73 1.71 2.75 3.00 -69.68%
NAPS 0.1429 0.1404 0.1471 0.1388 0.1361 0.1392 0.1426 0.14%
Adjusted Per Share Value based on latest NOSH - 177,826
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 2.27 2.33 2.29 2.19 2.15 2.11 2.00 8.80%
EPS 0.39 0.41 0.34 0.32 0.34 0.33 0.33 11.76%
DPS 0.08 0.08 0.12 0.12 0.28 0.45 0.49 -70.09%
NAPS 0.0235 0.0234 0.0242 0.023 0.0224 0.0225 0.0232 0.85%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.21 0.19 0.17 0.23 0.22 0.19 0.18 -
P/RPS 1.52 1.36 1.22 1.74 1.69 1.46 1.46 2.71%
P/EPS 8.92 7.65 8.20 12.04 10.58 9.38 8.75 1.28%
EY 11.22 13.07 12.19 8.31 9.45 10.66 11.43 -1.22%
DY 2.38 2.63 4.41 3.19 7.78 14.47 16.67 -72.65%
P/NAPS 1.47 1.35 1.16 1.66 1.62 1.36 1.26 10.81%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 29/02/12 18/11/11 26/08/11 24/05/11 24/02/11 04/11/10 -
Price 0.22 0.20 0.20 0.19 0.22 0.265 0.19 -
P/RPS 1.60 1.43 1.44 1.44 1.69 2.04 1.54 2.57%
P/EPS 9.34 8.06 9.65 9.94 10.58 13.09 9.23 0.79%
EY 10.71 12.41 10.36 10.06 9.45 7.64 10.83 -0.73%
DY 2.27 2.50 3.75 3.86 7.78 10.38 15.79 -72.52%
P/NAPS 1.54 1.42 1.36 1.37 1.62 1.90 1.33 10.25%

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