[MIKROMB] QoQ TTM Result on 31-Dec-2009 [#2]

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
TTM Result
Revenue	21,455	20,230	18,948	17,149	15,803	15,258	17,003	16.75%
YoY %	6.06%	6.77%	10.49%	8.52%	3.57%	-10.26%	-	-
Horiz. %	126.18%	118.98%	111.44%	100.86%	92.94%	89.74%	100.00%	-
PBT	5,087	4,940	4,886	4,845	4,672	4,272	5,392	-3.80%
YoY %	2.98%	1.11%	0.85%	3.70%	9.36%	-20.77%	-	-
Horiz. %	94.34%	91.62%	90.62%	89.86%	86.65%	79.23%	100.00%	-
Tax	-1,498	-1,236	-1,194	-1,065	-954	-1,086	-1,603	-4.41%
YoY %	-21.20%	-3.52%	-12.11%	-11.64%	12.15%	32.25%	-	-
Horiz. %	93.45%	77.11%	74.49%	66.44%	59.51%	67.75%	100.00%	-
NP	3,589	3,704	3,692	3,780	3,718	3,186	3,789	-3.54%
YoY %	-3.10%	0.33%	-2.33%	1.67%	16.70%	-15.91%	-	-
Horiz. %	94.72%	97.76%	97.44%	99.76%	98.13%	84.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,589	3,704	3,692	3,780	3,718	3,186	3,789	-3.54%
YoY %	-3.10%	0.33%	-2.33%	1.67%	16.70%	-15.91%	-	-
Horiz. %	94.72%	97.76%	97.44%	99.76%	98.13%	84.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.45%	25.02%	24.44%	21.98%	20.42%	25.42%	29.73%	-
YoY %	17.71%	2.37%	11.19%	7.64%	-19.67%	-14.50%	-	-
Horiz. %	99.06%	84.16%	82.21%	73.93%	68.68%	85.50%	100.00%	-
Total Cost	17,866	16,526	15,256	13,369	12,085	12,072	13,214	22.25%
YoY %	8.11%	8.32%	14.11%	10.62%	0.11%	-8.64%	-	-
Horiz. %	135.21%	125.06%	115.45%	101.17%	91.46%	91.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	24,871	23,390	23,210	23,943	22,654	23,766	22,860	5.77%
YoY %	6.33%	0.78%	-3.06%	5.69%	-4.68%	3.96%	-	-
Horiz. %	108.80%	102.32%	101.53%	104.74%	99.10%	103.96%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	5,231	6,966	5,241	3,473	2,454	719	719	275.01%
YoY %	-24.91%	32.91%	50.91%	41.52%	241.31%	0.00%	-	-
Horiz. %	727.54%	968.85%	728.93%	483.03%	341.31%	100.00%	100.00%	-
Div Payout %	145.77%	188.07%	141.96%	91.89%	66.00%	22.58%	18.99%	-
YoY %	-22.49%	32.48%	54.49%	39.23%	192.29%	18.90%	-	-
Horiz. %	767.61%	990.36%	747.55%	483.89%	347.55%	118.90%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	24,871	23,390	23,210	23,943	22,654	23,766	22,860	5.77%
YoY %	6.33%	0.78%	-3.06%	5.69%	-4.68%	3.96%	-	-
Horiz. %	108.80%	102.32%	101.53%	104.74%	99.10%	103.96%	100.00%	-
NOSH	174,411	172,499	176,774	173,880	173,466	121,071	120,000	28.28%
YoY %	1.11%	-2.42%	1.66%	0.24%	43.28%	0.89%	-	-
Horiz. %	145.34%	143.75%	147.31%	144.90%	144.55%	100.89%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	16.73%	18.31%	19.48%	22.04%	23.53%	20.88%	22.28%	-
YoY %	-8.63%	-6.01%	-11.62%	-6.33%	12.69%	-6.28%	-	-
Horiz. %	75.09%	82.18%	87.43%	98.92%	105.61%	93.72%	100.00%	-
ROE	14.43%	15.84%	15.91%	15.79%	16.41%	13.41%	16.57%	-
YoY %	-8.90%	-0.44%	0.76%	-3.78%	22.37%	-19.07%	-	-
Horiz. %	87.09%	95.59%	96.02%	95.29%	99.03%	80.93%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	12.30	11.73	10.72	9.86	9.11	12.60	14.17	-8.99%
YoY %	4.86%	9.42%	8.72%	8.23%	-27.70%	-11.08%	-	-
Horiz. %	86.80%	82.78%	75.65%	69.58%	64.29%	88.92%	100.00%	-
EPS	2.06	2.15	2.09	2.17	2.14	2.63	3.16	-24.79%
YoY %	-4.19%	2.87%	-3.69%	1.40%	-18.63%	-16.77%	-	-
Horiz. %	65.19%	68.04%	66.14%	68.67%	67.72%	83.23%	100.00%	-
DPS	3.00	4.04	2.96	2.00	1.41	0.60	0.60	192.11%
YoY %	-25.74%	36.49%	48.00%	41.84%	135.00%	0.00%	-	-
Horiz. %	500.00%	673.33%	493.33%	333.33%	235.00%	100.00%	100.00%	-
NAPS	0.1426	0.1356	0.1313	0.1377	0.1306	0.1963	0.1905	-17.54%
YoY %	5.16%	3.27%	-4.65%	5.44%	-33.47%	3.04%	-	-
Horiz. %	74.86%	71.18%	68.92%	72.28%	68.56%	103.04%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 173,880
RPS	2.00	1.88	1.77	1.60	1.47	1.42	1.58	17.00%
YoY %	6.38%	6.21%	10.62%	8.84%	3.52%	-10.13%	-	-
Horiz. %	126.58%	118.99%	112.03%	101.27%	93.04%	89.87%	100.00%	-
EPS	0.33	0.35	0.34	0.35	0.35	0.30	0.35	-3.84%
YoY %	-5.71%	2.94%	-2.86%	0.00%	16.67%	-14.29%	-	-
Horiz. %	94.29%	100.00%	97.14%	100.00%	100.00%	85.71%	100.00%	-
DPS	0.49	0.65	0.49	0.32	0.23	0.07	0.07	265.49%
YoY %	-24.62%	32.65%	53.12%	39.13%	228.57%	0.00%	-	-
Horiz. %	700.00%	928.57%	700.00%	457.14%	328.57%	100.00%	100.00%	-
NAPS	0.0232	0.0218	0.0216	0.0223	0.0211	0.0221	0.0213	5.85%
YoY %	6.42%	0.93%	-3.14%	5.69%	-4.52%	3.76%	-	-
Horiz. %	108.92%	102.35%	101.41%	104.69%	99.06%	103.76%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	0.18	0.19	0.19	0.20	0.19	0.18	0.14	-
P/RPS	1.46	1.62	1.77	2.03	2.09	1.43	0.99	29.53%
YoY %	-9.88%	-8.47%	-12.81%	-2.87%	46.15%	44.44%	-	-
Horiz. %	147.47%	163.64%	178.79%	205.05%	211.11%	144.44%	100.00%	-
P/EPS	8.75	8.85	9.10	9.20	8.86	6.84	4.43	57.35%
YoY %	-1.13%	-2.75%	-1.09%	3.84%	29.53%	54.40%	-	-
Horiz. %	197.52%	199.77%	205.42%	207.67%	200.00%	154.40%	100.00%	-
EY	11.43	11.30	10.99	10.87	11.28	14.62	22.55	-36.40%
YoY %	1.15%	2.82%	1.10%	-3.63%	-22.85%	-35.17%	-	-
Horiz. %	50.69%	50.11%	48.74%	48.20%	50.02%	64.83%	100.00%	-
DY	16.67	21.25	15.60	9.99	7.45	3.33	4.29	146.96%
YoY %	-21.55%	36.22%	56.16%	34.09%	123.72%	-22.38%	-	-
Horiz. %	388.58%	495.34%	363.64%	232.87%	173.66%	77.62%	100.00%	-
P/NAPS	1.26	1.40	1.45	1.45	1.45	0.92	0.73	43.84%
YoY %	-10.00%	-3.45%	0.00%	0.00%	57.61%	26.03%	-	-
Horiz. %	172.60%	191.78%	198.63%	198.63%	198.63%	126.03%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	04/11/10	27/08/10	12/05/10	10/02/10	26/11/09	21/08/09	26/05/09	-
Price	0.19	0.20	0.20	0.19	0.19	0.25	0.17	-
P/RPS	1.54	1.71	1.87	1.93	2.09	1.98	1.20	18.07%
YoY %	-9.94%	-8.56%	-3.11%	-7.66%	5.56%	65.00%	-	-
Horiz. %	128.33%	142.50%	155.83%	160.83%	174.17%	165.00%	100.00%	-
P/EPS	9.23	9.31	9.58	8.74	8.86	9.50	5.38	43.26%
YoY %	-0.86%	-2.82%	9.61%	-1.35%	-6.74%	76.58%	-	-
Horiz. %	171.56%	173.05%	178.07%	162.45%	164.68%	176.58%	100.00%	-
EY	10.83	10.74	10.44	11.44	11.28	10.53	18.57	-30.17%
YoY %	0.84%	2.87%	-8.74%	1.42%	7.12%	-43.30%	-	-
Horiz. %	58.32%	57.84%	56.22%	61.60%	60.74%	56.70%	100.00%	-
DY	15.79	20.19	14.82	10.51	7.45	2.40	3.53	171.23%
YoY %	-21.79%	36.23%	41.01%	41.07%	210.42%	-32.01%	-	-
Horiz. %	447.31%	571.95%	419.83%	297.73%	211.05%	67.99%	100.00%	-
P/NAPS	1.33	1.47	1.52	1.38	1.45	1.27	0.89	30.67%
YoY %	-9.52%	-3.29%	10.14%	-4.83%	14.17%	42.70%	-	-
Horiz. %	149.44%	165.17%	170.79%	155.06%	162.92%	142.70%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos