[MIKROMB] QoQ TTM Result on 30-Jun-2016 [#4]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- 4.61%
YoY- 25.24%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 49,692 49,433 49,632 48,113 46,208 45,368 40,910 13.82%
PBT 13,647 13,249 13,312 13,020 12,481 13,082 10,793 16.91%
Tax -2,858 -2,525 -2,612 -2,523 -2,400 -2,883 -1,987 27.39%
NP 10,789 10,724 10,700 10,497 10,081 10,199 8,806 14.48%
-
NP to SH 10,629 10,610 10,496 10,342 9,886 9,999 8,693 14.33%
-
Tax Rate 20.94% 19.06% 19.62% 19.38% 19.23% 22.04% 18.41% -
Total Cost 38,903 38,709 38,932 37,616 36,127 35,169 32,104 13.64%
-
Net Worth 56,411 56,119 55,867 50,616 50,575 50,230 40,097 25.52%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 4,764 4,764 4,769 6,178 3,247 4,653 2,814 42.00%
Div Payout % 44.83% 44.91% 45.44% 59.74% 32.85% 46.54% 32.38% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 56,411 56,119 55,867 50,616 50,575 50,230 40,097 25.52%
NOSH 307,540 305,660 306,122 293,086 307,076 306,470 281,782 5.99%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 21.71% 21.69% 21.56% 21.82% 21.82% 22.48% 21.53% -
ROE 18.84% 18.91% 18.79% 20.43% 19.55% 19.91% 21.68% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 16.23 16.17 16.21 16.42 15.05 14.80 14.52 7.69%
EPS 3.47 3.47 3.43 3.53 3.22 3.26 3.09 8.03%
DPS 1.56 1.56 1.56 2.11 1.06 1.52 1.00 34.47%
NAPS 0.1842 0.1836 0.1825 0.1727 0.1647 0.1639 0.1423 18.75%
Adjusted Per Share Value based on latest NOSH - 293,086
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 4.63 4.60 4.62 4.48 4.30 4.23 3.81 13.86%
EPS 0.99 0.99 0.98 0.96 0.92 0.93 0.81 14.30%
DPS 0.44 0.44 0.44 0.58 0.30 0.43 0.26 41.96%
NAPS 0.0525 0.0523 0.052 0.0472 0.0471 0.0468 0.0374 25.34%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.60 0.505 0.495 0.445 0.53 0.40 0.36 -
P/RPS 3.70 3.12 3.05 2.71 3.52 2.70 2.48 30.53%
P/EPS 17.29 14.55 14.44 12.61 16.46 12.26 11.67 29.93%
EY 5.78 6.87 6.93 7.93 6.07 8.16 8.57 -23.07%
DY 2.59 3.09 3.15 4.74 2.00 3.80 2.77 -4.37%
P/NAPS 3.26 2.75 2.71 2.58 3.22 2.44 2.53 18.39%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 28/02/17 30/11/16 30/08/16 30/05/16 26/02/16 30/11/15 -
Price 0.68 0.54 0.48 0.46 0.52 0.53 0.39 -
P/RPS 4.19 3.34 2.96 2.80 3.46 3.58 2.69 34.33%
P/EPS 19.59 15.56 14.00 13.04 16.15 16.24 12.64 33.88%
EY 5.10 6.43 7.14 7.67 6.19 6.16 7.91 -25.34%
DY 2.29 2.89 3.25 4.58 2.03 2.87 2.56 -7.15%
P/NAPS 3.69 2.94 2.63 2.66 3.16 3.23 2.74 21.92%

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