[MIKROMB] QoQ TTM Result on 30-Jun-2017 [#4]

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
TTM Result
Revenue	49,156	51,017	51,440	50,402	49,692	49,433	49,632	-0.64%
YoY %	-3.65%	-0.82%	2.06%	1.43%	0.52%	-0.40%	-	-
Horiz. %	99.04%	102.79%	103.64%	101.55%	100.12%	99.60%	100.00%	-
PBT	10,594	11,945	13,139	13,418	13,647	13,249	13,312	-14.13%
YoY %	-11.31%	-9.09%	-2.08%	-1.68%	3.00%	-0.47%	-	-
Horiz. %	79.58%	89.73%	98.70%	100.80%	102.52%	99.53%	100.00%	-
Tax	-2,356	-2,473	-2,627	-2,359	-2,858	-2,525	-2,612	-6.65%
YoY %	4.73%	5.86%	-11.36%	17.46%	-13.19%	3.33%	-	-
Horiz. %	90.20%	94.68%	100.57%	90.31%	109.42%	96.67%	100.00%	-
NP	8,238	9,472	10,512	11,059	10,789	10,724	10,700	-16.01%
YoY %	-13.03%	-9.89%	-4.95%	2.50%	0.61%	0.22%	-	-
Horiz. %	76.99%	88.52%	98.24%	103.36%	100.83%	100.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,119	9,330	10,366	10,891	10,629	10,610	10,496	-15.74%
YoY %	-12.98%	-9.99%	-4.82%	2.46%	0.18%	1.09%	-	-
Horiz. %	77.35%	88.89%	98.76%	103.76%	101.27%	101.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.24%	20.70%	19.99%	17.58%	20.94%	19.06%	19.62%	-
YoY %	7.44%	3.55%	13.71%	-16.05%	9.86%	-2.85%	-	-
Horiz. %	113.35%	105.50%	101.89%	89.60%	106.73%	97.15%	100.00%	-
Total Cost	40,918	41,545	40,928	39,343	38,903	38,709	38,932	3.37%
YoY %	-1.51%	1.51%	4.03%	1.13%	0.50%	-0.57%	-	-
Horiz. %	105.10%	106.71%	105.13%	101.06%	99.93%	99.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	55,422	50,447	47,752	59,220	56,411	56,119	55,867	-0.53%
YoY %	9.86%	5.64%	-19.37%	4.98%	0.52%	0.45%	-	-
Horiz. %	99.20%	90.30%	85.47%	106.00%	100.97%	100.45%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Dividend
Div	4,879	4,879	4,899	4,899	4,764	4,764	4,769	1.53%
YoY %	0.00%	-0.41%	0.00%	2.83%	0.00%	-0.10%	-	-
Horiz. %	102.31%	102.31%	102.73%	102.73%	99.90%	99.90%	100.00%	-
Div Payout %	60.11%	52.30%	47.26%	44.98%	44.83%	44.91%	45.44%	-
YoY %	14.93%	10.66%	5.07%	0.33%	-0.18%	-1.17%	-	-
Horiz. %	132.28%	115.10%	104.01%	98.99%	98.66%	98.83%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Equity
Net Worth	55,422	50,447	47,752	59,220	56,411	56,119	55,867	-0.53%
YoY %	9.86%	5.64%	-19.37%	4.98%	0.52%	0.45%	-	-
Horiz. %	99.20%	90.30%	85.47%	106.00%	100.97%	100.45%	100.00%	-
NOSH	430,892	430,892	430,892	306,526	307,540	305,660	306,122	25.62%
YoY %	0.00%	0.00%	40.57%	-0.33%	0.62%	-0.15%	-	-
Horiz. %	140.76%	140.76%	140.76%	100.13%	100.46%	99.85%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Ratio Analysis
NP Margin	16.76%	18.57%	20.44%	21.94%	21.71%	21.69%	21.56%	-
YoY %	-9.75%	-9.15%	-6.84%	1.06%	0.09%	0.60%	-	-
Horiz. %	77.74%	86.13%	94.81%	101.76%	100.70%	100.60%	100.00%	-
ROE	14.65%	18.49%	21.71%	18.39%	18.84%	18.91%	18.79%	-
YoY %	-20.77%	-14.83%	18.05%	-2.39%	-0.37%	0.64%	-	-
Horiz. %	77.97%	98.40%	115.54%	97.87%	100.27%	100.64%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Per Share
RPS	12.50	14.06	15.50	16.44	16.23	16.17	16.21	-15.92%
YoY %	-11.10%	-9.29%	-5.72%	1.29%	0.37%	-0.25%	-	-
Horiz. %	77.11%	86.74%	95.62%	101.42%	100.12%	99.75%	100.00%	-
EPS	2.06	2.57	3.12	3.55	3.47	3.47	3.43	-28.83%
YoY %	-19.84%	-17.63%	-12.11%	2.31%	0.00%	1.17%	-	-
Horiz. %	60.06%	74.93%	90.96%	103.50%	101.17%	101.17%	100.00%	-
DPS	1.24	1.34	1.48	1.60	1.56	1.56	1.56	-14.20%
YoY %	-7.46%	-9.46%	-7.50%	2.56%	0.00%	0.00%	-	-
Horiz. %	79.49%	85.90%	94.87%	102.56%	100.00%	100.00%	100.00%	-
NAPS	0.1409	0.139	0.1439	0.1932	0.1842	0.1836	0.1825	-15.85%
YoY %	1.37%	-3.41%	-25.52%	4.89%	0.33%	0.60%	-	-
Horiz. %	77.21%	76.16%	78.85%	105.86%	100.93%	100.60%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 306,526
RPS	4.07	4.22	4.26	4.17	4.11	4.09	4.11	-0.65%
YoY %	-3.55%	-0.94%	2.16%	1.46%	0.49%	-0.49%	-	-
Horiz. %	99.03%	102.68%	103.65%	101.46%	100.00%	99.51%	100.00%	-
EPS	0.67	0.77	0.86	0.90	0.88	0.88	0.87	-15.99%
YoY %	-12.99%	-10.47%	-4.44%	2.27%	0.00%	1.15%	-	-
Horiz. %	77.01%	88.51%	98.85%	103.45%	101.15%	101.15%	100.00%	-
DPS	0.40	0.40	0.41	0.41	0.39	0.39	0.39	1.70%
YoY %	0.00%	-2.44%	0.00%	5.13%	0.00%	0.00%	-	-
Horiz. %	102.56%	102.56%	105.13%	105.13%	100.00%	100.00%	100.00%	-
NAPS	0.0459	0.0418	0.0395	0.049	0.0467	0.0464	0.0462	-0.43%
YoY %	9.81%	5.82%	-19.39%	4.93%	0.65%	0.43%	-	-
Horiz. %	99.35%	90.48%	85.50%	106.06%	101.08%	100.43%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	-
Price	0.305	0.47	0.46	0.74	0.60	0.505	0.495	-
P/RPS	2.44	3.34	2.97	4.50	3.70	3.12	3.05	-13.83%
YoY %	-26.95%	12.46%	-34.00%	21.62%	18.59%	2.30%	-	-
Horiz. %	80.00%	109.51%	97.38%	147.54%	121.31%	102.30%	100.00%	-
P/EPS	14.78	18.28	14.73	20.83	17.29	14.55	14.44	1.56%
YoY %	-19.15%	24.10%	-29.28%	20.47%	18.83%	0.76%	-	-
Horiz. %	102.35%	126.59%	102.01%	144.25%	119.74%	100.76%	100.00%	-
EY	6.77	5.47	6.79	4.80	5.78	6.87	6.93	-1.54%
YoY %	23.77%	-19.44%	41.46%	-16.96%	-15.87%	-0.87%	-	-
Horiz. %	97.69%	78.93%	97.98%	69.26%	83.41%	99.13%	100.00%	-
DY	4.07	2.86	3.21	2.16	2.59	3.09	3.15	18.64%
YoY %	42.31%	-10.90%	48.61%	-16.60%	-16.18%	-1.90%	-	-
Horiz. %	129.21%	90.79%	101.90%	68.57%	82.22%	98.10%	100.00%	-
P/NAPS	2.16	3.38	3.20	3.83	3.26	2.75	2.71	-14.04%
YoY %	-36.09%	5.62%	-16.45%	17.48%	18.55%	1.48%	-	-
Horiz. %	79.70%	124.72%	118.08%	141.33%	120.30%	101.48%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	25/05/18	28/02/18	16/11/17	28/08/17	29/05/17	28/02/17	30/11/16	-
Price	0.32	0.385	0.465	0.49	0.68	0.54	0.48	-
P/RPS	2.56	2.74	3.00	2.98	4.19	3.34	2.96	-9.23%
YoY %	-6.57%	-8.67%	0.67%	-28.88%	25.45%	12.84%	-	-
Horiz. %	86.49%	92.57%	101.35%	100.68%	141.55%	112.84%	100.00%	-
P/EPS	15.50	14.98	14.89	13.79	19.59	15.56	14.00	7.02%
YoY %	3.47%	0.60%	7.98%	-29.61%	25.90%	11.14%	-	-
Horiz. %	110.71%	107.00%	106.36%	98.50%	139.93%	111.14%	100.00%	-
EY	6.45	6.68	6.72	7.25	5.10	6.43	7.14	-6.55%
YoY %	-3.44%	-0.60%	-7.31%	42.16%	-20.68%	-9.94%	-	-
Horiz. %	90.34%	93.56%	94.12%	101.54%	71.43%	90.06%	100.00%	-
DY	3.88	3.49	3.17	3.27	2.29	2.89	3.25	12.55%
YoY %	11.17%	10.09%	-3.06%	42.79%	-20.76%	-11.08%	-	-
Horiz. %	119.38%	107.38%	97.54%	100.62%	70.46%	88.92%	100.00%	-
P/NAPS	2.27	2.77	3.23	2.54	3.69	2.94	2.63	-9.35%
YoY %	-18.05%	-14.24%	27.17%	-31.17%	25.51%	11.79%	-	-
Horiz. %	86.31%	105.32%	122.81%	96.58%	140.30%	111.79%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos