[MIKROMB] QoQ TTM Result on 30-Sep-2014 [#1]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 19.81%
YoY- 54.29%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 38,985 36,942 34,291 32,683 30,385 28,725 27,974 24.84%
PBT 10,138 9,179 8,269 7,721 6,612 5,612 5,164 56.98%
Tax -1,755 -1,222 -1,011 -987 -993 -1,266 -1,002 45.45%
NP 8,383 7,957 7,258 6,734 5,619 4,346 4,162 59.69%
-
NP to SH 8,258 7,889 7,201 6,690 5,584 4,312 4,144 58.55%
-
Tax Rate 17.31% 13.31% 12.23% 12.78% 15.02% 22.56% 19.40% -
Total Cost 30,602 28,985 27,033 25,949 24,766 24,379 23,812 18.25%
-
Net Worth 37,288 36,443 35,600 34,389 31,216 30,569 29,070 18.10%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 2,714 2,714 2,219 2,219 910 910 907 108.06%
Div Payout % 32.87% 34.41% 30.82% 33.17% 16.31% 21.12% 21.91% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 37,288 36,443 35,600 34,389 31,216 30,569 29,070 18.10%
NOSH 282,058 281,200 275,757 186,899 182,235 182,179 181,805 34.12%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 21.50% 21.54% 21.17% 20.60% 18.49% 15.13% 14.88% -
ROE 22.15% 21.65% 20.23% 19.45% 17.89% 14.11% 14.25% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 13.82 13.14 12.44 17.49 16.67 15.77 15.39 -6.94%
EPS 2.93 2.81 2.61 3.58 3.06 2.37 2.28 18.25%
DPS 0.96 0.97 0.80 1.19 0.50 0.50 0.50 54.66%
NAPS 0.1322 0.1296 0.1291 0.184 0.1713 0.1678 0.1599 -11.94%
Adjusted Per Share Value based on latest NOSH - 186,899
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 3.63 3.44 3.19 3.04 2.83 2.68 2.61 24.67%
EPS 0.77 0.73 0.67 0.62 0.52 0.40 0.39 57.57%
DPS 0.25 0.25 0.21 0.21 0.08 0.08 0.08 114.19%
NAPS 0.0347 0.0339 0.0332 0.032 0.0291 0.0285 0.0271 17.96%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.375 0.325 0.235 0.385 0.25 0.235 0.23 -
P/RPS 2.71 2.47 1.89 2.20 1.50 1.49 1.49 49.16%
P/EPS 12.81 11.58 9.00 10.76 8.16 9.93 10.09 17.29%
EY 7.81 8.63 11.11 9.30 12.26 10.07 9.91 -14.71%
DY 2.57 2.97 3.42 3.08 2.00 2.13 2.17 11.97%
P/NAPS 2.84 2.51 1.82 2.09 1.46 1.40 1.44 57.46%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 27/05/15 13/02/15 28/11/14 29/08/14 28/05/14 24/02/14 -
Price 0.32 0.42 0.34 0.41 0.305 0.245 0.245 -
P/RPS 2.32 3.20 2.73 2.34 1.83 1.55 1.59 28.73%
P/EPS 10.93 14.97 13.02 11.45 9.95 10.35 10.75 1.11%
EY 9.15 6.68 7.68 8.73 10.05 9.66 9.30 -1.08%
DY 3.01 2.30 2.37 2.90 1.64 2.04 2.04 29.69%
P/NAPS 2.42 3.24 2.63 2.23 1.78 1.46 1.53 35.86%

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