[MIKROMB] QoQ TTM Result on 30-Sep-2011 [#1]

Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 7.71%
YoY- 1.98%
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 25,826 24,335 25,066 24,606 23,543 23,094 22,601 9.30%
PBT 6,424 5,456 5,843 5,161 4,686 5,261 5,104 16.58%
Tax -1,606 -1,295 -1,398 -1,501 -1,288 -1,582 -1,585 0.88%
NP 4,818 4,161 4,445 3,660 3,398 3,679 3,519 23.32%
-
NP to SH 4,808 4,161 4,445 3,660 3,398 3,679 3,519 23.15%
-
Tax Rate 25.00% 23.74% 23.93% 29.08% 27.49% 30.07% 31.05% -
Total Cost 21,008 20,174 20,621 20,946 20,145 19,415 19,082 6.62%
-
Net Worth 25,566 25,245 25,138 25,975 24,682 24,089 24,194 3.74%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 895 895 895 1,303 1,303 3,028 4,796 -67.37%
Div Payout % 18.62% 21.51% 20.14% 35.62% 38.36% 82.32% 136.30% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 25,566 25,245 25,138 25,975 24,682 24,089 24,194 3.74%
NOSH 177,666 176,666 179,047 176,585 177,826 176,999 173,809 1.47%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 18.66% 17.10% 17.73% 14.87% 14.43% 15.93% 15.57% -
ROE 18.81% 16.48% 17.68% 14.09% 13.77% 15.27% 14.54% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 14.54 13.77 14.00 13.93 13.24 13.05 13.00 7.75%
EPS 2.71 2.36 2.48 2.07 1.91 2.08 2.02 21.66%
DPS 0.50 0.50 0.50 0.75 0.73 1.71 2.75 -67.93%
NAPS 0.1439 0.1429 0.1404 0.1471 0.1388 0.1361 0.1392 2.24%
Adjusted Per Share Value based on latest NOSH - 176,585
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2.14 2.01 2.07 2.04 1.95 1.91 1.87 9.41%
EPS 0.40 0.34 0.37 0.30 0.28 0.30 0.29 23.93%
DPS 0.07 0.07 0.07 0.11 0.11 0.25 0.40 -68.74%
NAPS 0.0212 0.0209 0.0208 0.0215 0.0204 0.0199 0.02 3.96%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.19 0.21 0.19 0.17 0.23 0.22 0.19 -
P/RPS 1.31 1.52 1.36 1.22 1.74 1.69 1.46 -6.97%
P/EPS 7.02 8.92 7.65 8.20 12.04 10.58 9.38 -17.58%
EY 14.24 11.22 13.07 12.19 8.31 9.45 10.66 21.31%
DY 2.63 2.38 2.63 4.41 3.19 7.78 14.47 -67.94%
P/NAPS 1.32 1.47 1.35 1.16 1.66 1.62 1.36 -1.97%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 31/05/12 29/02/12 18/11/11 26/08/11 24/05/11 24/02/11 -
Price 0.19 0.22 0.20 0.20 0.19 0.22 0.265 -
P/RPS 1.31 1.60 1.43 1.44 1.44 1.69 2.04 -25.58%
P/EPS 7.02 9.34 8.06 9.65 9.94 10.58 13.09 -34.01%
EY 14.24 10.71 12.41 10.36 10.06 9.45 7.64 51.51%
DY 2.63 2.27 2.50 3.75 3.86 7.78 10.38 -59.99%
P/NAPS 1.32 1.54 1.42 1.36 1.37 1.62 1.90 -21.57%

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