[MIKROMB] QoQ TTM Result on 30-Sep-2015 [#1]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 5.27%
YoY- 29.94%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 48,113 46,208 45,368 40,910 38,985 36,942 34,291 25.35%
PBT 13,020 12,481 13,082 10,793 10,138 9,179 8,269 35.38%
Tax -2,523 -2,400 -2,883 -1,987 -1,755 -1,222 -1,011 84.08%
NP 10,497 10,081 10,199 8,806 8,383 7,957 7,258 27.91%
-
NP to SH 10,342 9,886 9,999 8,693 8,258 7,889 7,201 27.32%
-
Tax Rate 19.38% 19.23% 22.04% 18.41% 17.31% 13.31% 12.23% -
Total Cost 37,616 36,127 35,169 32,104 30,602 28,985 27,033 24.66%
-
Net Worth 50,616 50,575 50,230 40,097 37,288 36,443 35,600 26.46%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 6,178 3,247 4,653 2,814 2,714 2,714 2,219 98.03%
Div Payout % 59.74% 32.85% 46.54% 32.38% 32.87% 34.41% 30.82% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 50,616 50,575 50,230 40,097 37,288 36,443 35,600 26.46%
NOSH 293,086 307,076 306,470 281,782 282,058 281,200 275,757 4.15%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 21.82% 21.82% 22.48% 21.53% 21.50% 21.54% 21.17% -
ROE 20.43% 19.55% 19.91% 21.68% 22.15% 21.65% 20.23% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 16.42 15.05 14.80 14.52 13.82 13.14 12.44 20.34%
EPS 3.53 3.22 3.26 3.09 2.93 2.81 2.61 22.32%
DPS 2.11 1.06 1.52 1.00 0.96 0.97 0.80 91.00%
NAPS 0.1727 0.1647 0.1639 0.1423 0.1322 0.1296 0.1291 21.42%
Adjusted Per Share Value based on latest NOSH - 281,782
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 4.48 4.30 4.23 3.81 3.63 3.44 3.19 25.43%
EPS 0.96 0.92 0.93 0.81 0.77 0.73 0.67 27.12%
DPS 0.58 0.30 0.43 0.26 0.25 0.25 0.21 96.97%
NAPS 0.0472 0.0471 0.0468 0.0374 0.0347 0.0339 0.0332 26.46%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.445 0.53 0.40 0.36 0.375 0.325 0.235 -
P/RPS 2.71 3.52 2.70 2.48 2.71 2.47 1.89 27.18%
P/EPS 12.61 16.46 12.26 11.67 12.81 11.58 9.00 25.23%
EY 7.93 6.07 8.16 8.57 7.81 8.63 11.11 -20.14%
DY 4.74 2.00 3.80 2.77 2.57 2.97 3.42 24.33%
P/NAPS 2.58 3.22 2.44 2.53 2.84 2.51 1.82 26.21%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 30/05/16 26/02/16 30/11/15 27/08/15 27/05/15 13/02/15 -
Price 0.46 0.52 0.53 0.39 0.32 0.42 0.34 -
P/RPS 2.80 3.46 3.58 2.69 2.32 3.20 2.73 1.70%
P/EPS 13.04 16.15 16.24 12.64 10.93 14.97 13.02 0.10%
EY 7.67 6.19 6.16 7.91 9.15 6.68 7.68 -0.08%
DY 4.58 2.03 2.87 2.56 3.01 2.30 2.37 55.20%
P/NAPS 2.66 3.16 3.23 2.74 2.42 3.24 2.63 0.75%

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