[MIKROMB] QoQ TTM Result on 31-Dec-2015 [#2]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 15.02%
YoY- 38.86%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 49,632 48,113 46,208 45,368 40,910 38,985 36,942 21.69%
PBT 13,312 13,020 12,481 13,082 10,793 10,138 9,179 28.03%
Tax -2,612 -2,523 -2,400 -2,883 -1,987 -1,755 -1,222 65.70%
NP 10,700 10,497 10,081 10,199 8,806 8,383 7,957 21.76%
-
NP to SH 10,496 10,342 9,886 9,999 8,693 8,258 7,889 20.90%
-
Tax Rate 19.62% 19.38% 19.23% 22.04% 18.41% 17.31% 13.31% -
Total Cost 38,932 37,616 36,127 35,169 32,104 30,602 28,985 21.67%
-
Net Worth 55,867 50,616 50,575 50,230 40,097 37,288 36,443 32.84%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 4,769 6,178 3,247 4,653 2,814 2,714 2,714 45.46%
Div Payout % 45.44% 59.74% 32.85% 46.54% 32.38% 32.87% 34.41% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 55,867 50,616 50,575 50,230 40,097 37,288 36,443 32.84%
NOSH 306,122 293,086 307,076 306,470 281,782 282,058 281,200 5.80%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 21.56% 21.82% 21.82% 22.48% 21.53% 21.50% 21.54% -
ROE 18.79% 20.43% 19.55% 19.91% 21.68% 22.15% 21.65% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 16.21 16.42 15.05 14.80 14.52 13.82 13.14 14.98%
EPS 3.43 3.53 3.22 3.26 3.09 2.93 2.81 14.17%
DPS 1.56 2.11 1.06 1.52 1.00 0.96 0.97 37.14%
NAPS 0.1825 0.1727 0.1647 0.1639 0.1423 0.1322 0.1296 25.55%
Adjusted Per Share Value based on latest NOSH - 306,470
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 4.62 4.48 4.30 4.23 3.81 3.63 3.44 21.66%
EPS 0.98 0.96 0.92 0.93 0.81 0.77 0.73 21.62%
DPS 0.44 0.58 0.30 0.43 0.26 0.25 0.25 45.62%
NAPS 0.052 0.0472 0.0471 0.0468 0.0374 0.0347 0.0339 32.90%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.495 0.445 0.53 0.40 0.36 0.375 0.325 -
P/RPS 3.05 2.71 3.52 2.70 2.48 2.71 2.47 15.05%
P/EPS 14.44 12.61 16.46 12.26 11.67 12.81 11.58 15.80%
EY 6.93 7.93 6.07 8.16 8.57 7.81 8.63 -13.57%
DY 3.15 4.74 2.00 3.80 2.77 2.57 2.97 3.98%
P/NAPS 2.71 2.58 3.22 2.44 2.53 2.84 2.51 5.22%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 30/08/16 30/05/16 26/02/16 30/11/15 27/08/15 27/05/15 -
Price 0.48 0.46 0.52 0.53 0.39 0.32 0.42 -
P/RPS 2.96 2.80 3.46 3.58 2.69 2.32 3.20 -5.05%
P/EPS 14.00 13.04 16.15 16.24 12.64 10.93 14.97 -4.35%
EY 7.14 7.67 6.19 6.16 7.91 9.15 6.68 4.52%
DY 3.25 4.58 2.03 2.87 2.56 3.01 2.30 25.84%
P/NAPS 2.63 2.66 3.16 3.23 2.74 2.42 3.24 -12.94%

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