[MIKROMB] QoQ TTM Result on 30-Sep-2013 [#1]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -6.35%
YoY- -12.56%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 30,385 28,725 27,974 27,295 28,068 28,594 26,314 10.09%
PBT 6,612 5,612 5,164 5,314 5,909 6,727 5,948 7.33%
Tax -993 -1,266 -1,002 -972 -1,270 -1,309 -1,350 -18.56%
NP 5,619 4,346 4,162 4,342 4,639 5,418 4,598 14.34%
-
NP to SH 5,584 4,312 4,144 4,336 4,630 5,409 4,580 14.16%
-
Tax Rate 15.02% 22.56% 19.40% 18.29% 21.49% 19.46% 22.70% -
Total Cost 24,766 24,379 23,812 22,953 23,429 23,176 21,716 9.18%
-
Net Worth 31,216 30,569 29,070 29,067 26,869 28,800 27,071 9.99%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 910 910 907 2,694 2,694 2,694 1,786 -36.28%
Div Payout % 16.31% 21.12% 21.91% 62.15% 58.20% 49.82% 39.02% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 31,216 30,569 29,070 29,067 26,869 28,800 27,071 9.99%
NOSH 182,235 182,179 181,805 178,767 173,125 181,594 178,690 1.32%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 18.49% 15.13% 14.88% 15.91% 16.53% 18.95% 17.47% -
ROE 17.89% 14.11% 14.25% 14.92% 17.23% 18.78% 16.92% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 16.67 15.77 15.39 15.27 16.21 15.75 14.73 8.62%
EPS 3.06 2.37 2.28 2.43 2.67 2.98 2.56 12.66%
DPS 0.50 0.50 0.50 1.51 1.56 1.48 1.00 -37.08%
NAPS 0.1713 0.1678 0.1599 0.1626 0.1552 0.1586 0.1515 8.55%
Adjusted Per Share Value based on latest NOSH - 178,767
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.51 2.38 2.32 2.26 2.32 2.37 2.18 9.88%
EPS 0.46 0.36 0.34 0.36 0.38 0.45 0.38 13.62%
DPS 0.08 0.08 0.08 0.22 0.22 0.22 0.15 -34.31%
NAPS 0.0258 0.0253 0.0241 0.0241 0.0222 0.0238 0.0224 9.90%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.25 0.235 0.23 0.21 0.215 0.20 0.20 -
P/RPS 1.50 1.49 1.49 1.38 1.33 1.27 1.36 6.76%
P/EPS 8.16 9.93 10.09 8.66 8.04 6.71 7.80 3.06%
EY 12.26 10.07 9.91 11.55 12.44 14.89 12.82 -2.94%
DY 2.00 2.13 2.17 7.18 7.24 7.42 5.00 -45.80%
P/NAPS 1.46 1.40 1.44 1.29 1.39 1.26 1.32 6.97%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 28/05/14 24/02/14 28/11/13 29/08/13 21/05/13 28/02/13 -
Price 0.305 0.245 0.245 0.27 0.19 0.20 0.21 -
P/RPS 1.83 1.55 1.59 1.77 1.17 1.27 1.43 17.92%
P/EPS 9.95 10.35 10.75 11.13 7.10 6.71 8.19 13.89%
EY 10.05 9.66 9.30 8.98 14.08 14.89 12.21 -12.20%
DY 1.64 2.04 2.04 5.58 8.19 7.42 4.76 -50.94%
P/NAPS 1.78 1.46 1.53 1.66 1.22 1.26 1.39 17.97%

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