[MIKROMB] QoQ TTM Result on 30-Jun-2012 [#4]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 15.55%
YoY- 41.5%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 28,594 26,314 26,170 25,826 24,335 25,066 24,606 10.52%
PBT 6,727 5,948 6,506 6,424 5,456 5,843 5,161 19.30%
Tax -1,309 -1,350 -1,532 -1,606 -1,295 -1,398 -1,501 -8.71%
NP 5,418 4,598 4,974 4,818 4,161 4,445 3,660 29.85%
-
NP to SH 5,409 4,580 4,959 4,808 4,161 4,445 3,660 29.71%
-
Tax Rate 19.46% 22.70% 23.55% 25.00% 23.74% 23.93% 29.08% -
Total Cost 23,176 21,716 21,196 21,008 20,174 20,621 20,946 6.97%
-
Net Worth 28,800 27,071 27,268 25,566 25,245 25,138 25,975 7.11%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 2,694 1,786 895 895 895 895 1,303 62.22%
Div Payout % 49.82% 39.02% 18.05% 18.62% 21.51% 20.14% 35.62% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 28,800 27,071 27,268 25,566 25,245 25,138 25,975 7.11%
NOSH 181,594 178,690 178,222 177,666 176,666 179,047 176,585 1.88%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 18.95% 17.47% 19.01% 18.66% 17.10% 17.73% 14.87% -
ROE 18.78% 16.92% 18.19% 18.81% 16.48% 17.68% 14.09% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 15.75 14.73 14.68 14.54 13.77 14.00 13.93 8.52%
EPS 2.98 2.56 2.78 2.71 2.36 2.48 2.07 27.46%
DPS 1.48 1.00 0.50 0.50 0.50 0.50 0.75 57.26%
NAPS 0.1586 0.1515 0.153 0.1439 0.1429 0.1404 0.1471 5.14%
Adjusted Per Share Value based on latest NOSH - 177,666
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 2.37 2.18 2.17 2.14 2.01 2.07 2.04 10.50%
EPS 0.45 0.38 0.41 0.40 0.34 0.37 0.30 31.00%
DPS 0.22 0.15 0.07 0.07 0.07 0.07 0.11 58.67%
NAPS 0.0238 0.0224 0.0226 0.0212 0.0209 0.0208 0.0215 7.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.20 0.20 0.20 0.19 0.21 0.19 0.17 -
P/RPS 1.27 1.36 1.36 1.31 1.52 1.36 1.22 2.71%
P/EPS 6.71 7.80 7.19 7.02 8.92 7.65 8.20 -12.50%
EY 14.89 12.82 13.91 14.24 11.22 13.07 12.19 14.25%
DY 7.42 5.00 2.50 2.63 2.38 2.63 4.41 41.41%
P/NAPS 1.26 1.32 1.31 1.32 1.47 1.35 1.16 5.66%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 21/05/13 28/02/13 28/11/12 30/08/12 31/05/12 29/02/12 18/11/11 -
Price 0.20 0.21 0.23 0.19 0.22 0.20 0.20 -
P/RPS 1.27 1.43 1.57 1.31 1.60 1.43 1.44 -8.02%
P/EPS 6.71 8.19 8.27 7.02 9.34 8.06 9.65 -21.49%
EY 14.89 12.21 12.10 14.24 10.71 12.41 10.36 27.32%
DY 7.42 4.76 2.17 2.63 2.27 2.50 3.75 57.54%
P/NAPS 1.26 1.39 1.50 1.32 1.54 1.42 1.36 -4.95%

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