[MIKROMB] QoQ TTM Result on 31-Dec-2010 [#2]

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
TTM Result
Revenue	24,606	23,543	23,094	22,601	21,455	20,230	18,948	19.00%
YoY %	4.52%	1.94%	2.18%	5.34%	6.06%	6.77%	-	-
Horiz. %	129.86%	124.25%	121.88%	119.28%	113.23%	106.77%	100.00%	-
PBT	5,161	4,686	5,261	5,104	5,087	4,940	4,886	3.71%
YoY %	10.14%	-10.93%	3.08%	0.33%	2.98%	1.11%	-	-
Horiz. %	105.63%	95.91%	107.67%	104.46%	104.11%	101.11%	100.00%	-
Tax	-1,501	-1,288	-1,582	-1,585	-1,498	-1,236	-1,194	16.46%
YoY %	-16.54%	18.58%	0.19%	-5.81%	-21.20%	-3.52%	-	-
Horiz. %	125.71%	107.87%	132.50%	132.75%	125.46%	103.52%	100.00%	-
NP	3,660	3,398	3,679	3,519	3,589	3,704	3,692	-0.57%
YoY %	7.71%	-7.64%	4.55%	-1.95%	-3.10%	0.33%	-	-
Horiz. %	99.13%	92.04%	99.65%	95.31%	97.21%	100.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,660	3,398	3,679	3,519	3,589	3,704	3,692	-0.57%
YoY %	7.71%	-7.64%	4.55%	-1.95%	-3.10%	0.33%	-	-
Horiz. %	99.13%	92.04%	99.65%	95.31%	97.21%	100.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.08%	27.49%	30.07%	31.05%	29.45%	25.02%	24.44%	-
YoY %	5.78%	-8.58%	-3.16%	5.43%	17.71%	2.37%	-	-
Horiz. %	118.99%	112.48%	123.04%	127.05%	120.50%	102.37%	100.00%	-
Total Cost	20,946	20,145	19,415	19,082	17,866	16,526	15,256	23.50%
YoY %	3.98%	3.76%	1.75%	6.81%	8.11%	8.32%	-	-
Horiz. %	137.30%	132.05%	127.26%	125.08%	117.11%	108.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	25,975	24,682	24,089	24,194	24,871	23,390	23,210	7.78%
YoY %	5.24%	2.46%	-0.43%	-2.72%	6.33%	0.78%	-	-
Horiz. %	111.91%	106.34%	103.79%	104.24%	107.16%	100.78%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	1,303	1,303	3,028	4,796	5,231	6,966	5,241	-60.42%
YoY %	0.00%	-56.97%	-36.86%	-8.32%	-24.91%	32.91%	-	-
Horiz. %	24.86%	24.86%	57.78%	91.51%	99.81%	132.91%	100.00%	-
Div Payout %	35.62%	38.36%	82.32%	136.30%	145.77%	188.07%	141.96%	-
YoY %	-7.14%	-53.40%	-39.60%	-6.50%	-22.49%	32.48%	-	-
Horiz. %	25.09%	27.02%	57.99%	96.01%	102.68%	132.48%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	25,975	24,682	24,089	24,194	24,871	23,390	23,210	7.78%
YoY %	5.24%	2.46%	-0.43%	-2.72%	6.33%	0.78%	-	-
Horiz. %	111.91%	106.34%	103.79%	104.24%	107.16%	100.78%	100.00%	-
NOSH	176,585	177,826	176,999	173,809	174,411	172,499	176,774	-0.07%
YoY %	-0.70%	0.47%	1.84%	-0.35%	1.11%	-2.42%	-	-
Horiz. %	99.89%	100.60%	100.13%	98.32%	98.66%	97.58%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	14.87%	14.43%	15.93%	15.57%	16.73%	18.31%	19.48%	-
YoY %	3.05%	-9.42%	2.31%	-6.93%	-8.63%	-6.01%	-	-
Horiz. %	76.33%	74.08%	81.78%	79.93%	85.88%	93.99%	100.00%	-
ROE	14.09%	13.77%	15.27%	14.54%	14.43%	15.84%	15.91%	-
YoY %	2.32%	-9.82%	5.02%	0.76%	-8.90%	-0.44%	-	-
Horiz. %	88.56%	86.55%	95.98%	91.39%	90.70%	99.56%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	13.93	13.24	13.05	13.00	12.30	11.73	10.72	19.06%
YoY %	5.21%	1.46%	0.38%	5.69%	4.86%	9.42%	-	-
Horiz. %	129.94%	123.51%	121.74%	121.27%	114.74%	109.42%	100.00%	-
EPS	2.07	1.91	2.08	2.02	2.06	2.15	2.09	-0.63%
YoY %	8.38%	-8.17%	2.97%	-1.94%	-4.19%	2.87%	-	-
Horiz. %	99.04%	91.39%	99.52%	96.65%	98.56%	102.87%	100.00%	-
DPS	0.75	0.73	1.71	2.75	3.00	4.04	2.96	-59.92%
YoY %	2.74%	-57.31%	-37.82%	-8.33%	-25.74%	36.49%	-	-
Horiz. %	25.34%	24.66%	57.77%	92.91%	101.35%	136.49%	100.00%	-
NAPS	0.1471	0.1388	0.1361	0.1392	0.1426	0.1356	0.1313	7.86%
YoY %	5.98%	1.98%	-2.23%	-2.38%	5.16%	3.27%	-	-
Horiz. %	112.03%	105.71%	103.66%	106.02%	108.61%	103.27%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 173,809
RPS	2.29	2.19	2.15	2.11	2.00	1.88	1.77	18.71%
YoY %	4.57%	1.86%	1.90%	5.50%	6.38%	6.21%	-	-
Horiz. %	129.38%	123.73%	121.47%	119.21%	112.99%	106.21%	100.00%	-
EPS	0.34	0.32	0.34	0.33	0.33	0.35	0.34	0.00%
YoY %	6.25%	-5.88%	3.03%	0.00%	-5.71%	2.94%	-	-
Horiz. %	100.00%	94.12%	100.00%	97.06%	97.06%	102.94%	100.00%	-
DPS	0.12	0.12	0.28	0.45	0.49	0.65	0.49	-60.82%
YoY %	0.00%	-57.14%	-37.78%	-8.16%	-24.62%	32.65%	-	-
Horiz. %	24.49%	24.49%	57.14%	91.84%	100.00%	132.65%	100.00%	-
NAPS	0.0242	0.023	0.0224	0.0225	0.0232	0.0218	0.0216	7.86%
YoY %	5.22%	2.68%	-0.44%	-3.02%	6.42%	0.93%	-	-
Horiz. %	112.04%	106.48%	103.70%	104.17%	107.41%	100.93%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	0.17	0.23	0.22	0.19	0.18	0.19	0.19	-
P/RPS	1.22	1.74	1.69	1.46	1.46	1.62	1.77	-21.95%
YoY %	-29.89%	2.96%	15.75%	0.00%	-9.88%	-8.47%	-	-
Horiz. %	68.93%	98.31%	95.48%	82.49%	82.49%	91.53%	100.00%	-
P/EPS	8.20	12.04	10.58	9.38	8.75	8.85	9.10	-6.70%
YoY %	-31.89%	13.80%	12.79%	7.20%	-1.13%	-2.75%	-	-
Horiz. %	90.11%	132.31%	116.26%	103.08%	96.15%	97.25%	100.00%	-
EY	12.19	8.31	9.45	10.66	11.43	11.30	10.99	7.14%
YoY %	46.69%	-12.06%	-11.35%	-6.74%	1.15%	2.82%	-	-
Horiz. %	110.92%	75.61%	85.99%	97.00%	104.00%	102.82%	100.00%	-
DY	4.41	3.19	7.78	14.47	16.67	21.25	15.60	-56.89%
YoY %	38.24%	-59.00%	-46.23%	-13.20%	-21.55%	36.22%	-	-
Horiz. %	28.27%	20.45%	49.87%	92.76%	106.86%	136.22%	100.00%	-
P/NAPS	1.16	1.66	1.62	1.36	1.26	1.40	1.45	-13.81%
YoY %	-30.12%	2.47%	19.12%	7.94%	-10.00%	-3.45%	-	-
Horiz. %	80.00%	114.48%	111.72%	93.79%	86.90%	96.55%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	18/11/11	26/08/11	24/05/11	24/02/11	04/11/10	27/08/10	12/05/10	-
Price	0.20	0.19	0.22	0.265	0.19	0.20	0.20	-
P/RPS	1.44	1.44	1.69	2.04	1.54	1.71	1.87	-15.97%
YoY %	0.00%	-14.79%	-17.16%	32.47%	-9.94%	-8.56%	-	-
Horiz. %	77.01%	77.01%	90.37%	109.09%	82.35%	91.44%	100.00%	-
P/EPS	9.65	9.94	10.58	13.09	9.23	9.31	9.58	0.48%
YoY %	-2.92%	-6.05%	-19.17%	41.82%	-0.86%	-2.82%	-	-
Horiz. %	100.73%	103.76%	110.44%	136.64%	96.35%	97.18%	100.00%	-
EY	10.36	10.06	9.45	7.64	10.83	10.74	10.44	-0.51%
YoY %	2.98%	6.46%	23.69%	-29.46%	0.84%	2.87%	-	-
Horiz. %	99.23%	96.36%	90.52%	73.18%	103.74%	102.87%	100.00%	-
DY	3.75	3.86	7.78	10.38	15.79	20.19	14.82	-59.96%
YoY %	-2.85%	-50.39%	-25.05%	-34.26%	-21.79%	36.23%	-	-
Horiz. %	25.30%	26.05%	52.50%	70.04%	106.55%	136.23%	100.00%	-
P/NAPS	1.36	1.37	1.62	1.90	1.33	1.47	1.52	-7.14%
YoY %	-0.73%	-15.43%	-14.74%	42.86%	-9.52%	-3.29%	-	-
Horiz. %	89.47%	90.13%	106.58%	125.00%	87.50%	96.71%	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