[MIKROMB] QoQ TTM Result on 31-Dec-2012 [#2]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -7.64%
YoY- 3.04%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 27,295 28,068 28,594 26,314 26,170 25,826 24,335 7.94%
PBT 5,314 5,909 6,727 5,948 6,506 6,424 5,456 -1.74%
Tax -972 -1,270 -1,309 -1,350 -1,532 -1,606 -1,295 -17.39%
NP 4,342 4,639 5,418 4,598 4,974 4,818 4,161 2.87%
-
NP to SH 4,336 4,630 5,409 4,580 4,959 4,808 4,161 2.78%
-
Tax Rate 18.29% 21.49% 19.46% 22.70% 23.55% 25.00% 23.74% -
Total Cost 22,953 23,429 23,176 21,716 21,196 21,008 20,174 8.97%
-
Net Worth 29,067 26,869 28,800 27,071 27,268 25,566 25,245 9.84%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 2,694 2,694 2,694 1,786 895 895 895 108.33%
Div Payout % 62.15% 58.20% 49.82% 39.02% 18.05% 18.62% 21.51% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 29,067 26,869 28,800 27,071 27,268 25,566 25,245 9.84%
NOSH 178,767 173,125 181,594 178,690 178,222 177,666 176,666 0.79%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 15.91% 16.53% 18.95% 17.47% 19.01% 18.66% 17.10% -
ROE 14.92% 17.23% 18.78% 16.92% 18.19% 18.81% 16.48% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 15.27 16.21 15.75 14.73 14.68 14.54 13.77 7.12%
EPS 2.43 2.67 2.98 2.56 2.78 2.71 2.36 1.96%
DPS 1.51 1.56 1.48 1.00 0.50 0.50 0.50 108.79%
NAPS 0.1626 0.1552 0.1586 0.1515 0.153 0.1439 0.1429 8.98%
Adjusted Per Share Value based on latest NOSH - 178,690
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.54 2.61 2.66 2.45 2.44 2.41 2.27 7.77%
EPS 0.40 0.43 0.50 0.43 0.46 0.45 0.39 1.70%
DPS 0.25 0.25 0.25 0.17 0.08 0.08 0.08 113.59%
NAPS 0.0271 0.025 0.0268 0.0252 0.0254 0.0238 0.0235 9.95%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.21 0.215 0.20 0.20 0.20 0.19 0.21 -
P/RPS 1.38 1.33 1.27 1.36 1.36 1.31 1.52 -6.23%
P/EPS 8.66 8.04 6.71 7.80 7.19 7.02 8.92 -1.95%
EY 11.55 12.44 14.89 12.82 13.91 14.24 11.22 1.94%
DY 7.18 7.24 7.42 5.00 2.50 2.63 2.38 108.64%
P/NAPS 1.29 1.39 1.26 1.32 1.31 1.32 1.47 -8.33%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 29/08/13 21/05/13 28/02/13 28/11/12 30/08/12 31/05/12 -
Price 0.27 0.19 0.20 0.21 0.23 0.19 0.22 -
P/RPS 1.77 1.17 1.27 1.43 1.57 1.31 1.60 6.95%
P/EPS 11.13 7.10 6.71 8.19 8.27 7.02 9.34 12.38%
EY 8.98 14.08 14.89 12.21 12.10 14.24 10.71 -11.07%
DY 5.58 8.19 7.42 4.76 2.17 2.63 2.27 82.04%
P/NAPS 1.66 1.22 1.26 1.39 1.50 1.32 1.54 5.12%

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