[MIKROMB] QoQ TTM Result on 30-Sep-2022 [#1]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
16-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 45.65%
YoY- 82.44%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 55,302 52,953 58,321 55,840 53,082 50,353 48,826 8.68%
PBT 5,514 5,715 8,370 8,859 6,617 4,643 3,788 28.52%
Tax -1,545 -1,450 -1,636 -1,591 -1,644 -946 -683 72.57%
NP 3,969 4,265 6,734 7,268 4,973 3,697 3,105 17.83%
-
NP to SH 3,808 4,081 6,581 7,137 4,900 3,626 3,070 15.48%
-
Tax Rate 28.02% 25.37% 19.55% 17.96% 24.85% 20.37% 18.03% -
Total Cost 51,333 48,688 51,587 48,572 48,109 46,656 45,721 8.04%
-
Net Worth 110,368 109,675 109,772 109,065 106,296 104,116 103,291 4.52%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 304 294 294 294 294 294 294 2.26%
Div Payout % 8.00% 7.22% 4.48% 4.13% 6.01% 8.13% 9.60% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 110,368 109,675 109,772 109,065 106,296 104,116 103,291 4.52%
NOSH 745,365 648,144 589,226 589,226 589,226 589,226 589,226 17.01%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 7.18% 8.05% 11.55% 13.02% 9.37% 7.34% 6.36% -
ROE 3.45% 3.72% 6.00% 6.54% 4.61% 3.48% 2.97% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 9.07 8.75 9.90 9.48 9.01 8.55 8.29 6.19%
EPS 0.62 0.67 1.12 1.21 0.83 0.62 0.52 12.47%
DPS 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.00%
NAPS 0.1811 0.1813 0.1863 0.1851 0.1804 0.1767 0.1753 2.19%
Adjusted Per Share Value based on latest NOSH - 589,226
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 4.58 4.38 4.83 4.62 4.39 4.17 4.04 8.74%
EPS 0.32 0.34 0.54 0.59 0.41 0.30 0.25 17.94%
DPS 0.03 0.02 0.02 0.02 0.02 0.02 0.02 31.13%
NAPS 0.0913 0.0908 0.0908 0.0903 0.088 0.0862 0.0855 4.48%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.17 0.175 0.21 0.16 0.15 0.18 0.19 -
P/RPS 1.87 2.00 2.12 1.69 1.67 2.11 2.29 -12.66%
P/EPS 27.21 25.94 18.80 13.21 18.04 29.25 36.47 -17.78%
EY 3.68 3.85 5.32 7.57 5.54 3.42 2.74 21.79%
DY 0.29 0.28 0.24 0.31 0.33 0.28 0.26 7.57%
P/NAPS 0.94 0.97 1.13 0.86 0.83 1.02 1.08 -8.86%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 29/05/23 28/02/23 16/11/22 26/08/22 25/05/22 25/02/22 -
Price 0.215 0.165 0.165 0.165 0.145 0.155 0.18 -
P/RPS 2.37 1.88 1.67 1.74 1.61 1.81 2.17 6.07%
P/EPS 34.41 24.46 14.77 13.62 17.44 25.19 34.55 -0.27%
EY 2.91 4.09 6.77 7.34 5.74 3.97 2.89 0.46%
DY 0.23 0.30 0.30 0.30 0.34 0.32 0.28 -12.32%
P/NAPS 1.19 0.91 0.89 0.89 0.80 0.88 1.03 10.13%

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