[MIKROMB] QoQ TTM Result on 31-Dec-2018 [#2]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- -6.84%
YoY- -59.98%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 47,687 41,133 45,235 44,213 44,498 47,793 49,156 -2.00%
PBT 5,565 5,367 7,212 6,810 7,265 9,741 10,594 -34.87%
Tax -1,167 -1,026 -3,058 -2,828 -3,015 -3,552 -2,356 -37.36%
NP 4,398 4,341 4,154 3,982 4,250 6,189 8,238 -34.16%
-
NP to SH 4,283 4,221 3,858 3,734 4,008 5,977 8,119 -34.68%
-
Tax Rate 20.97% 19.12% 42.40% 41.53% 41.50% 36.46% 22.24% -
Total Cost 43,289 36,792 41,081 40,231 40,248 41,604 40,918 3.82%
-
Net Worth 89,595 59,721 60,152 59,204 59,463 58,056 55,422 37.70%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 1,292 1,292 3,411 2,118 3,933 3,933 4,879 -58.72%
Div Payout % 30.18% 30.62% 88.43% 56.74% 98.14% 65.81% 60.11% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 89,595 59,721 60,152 59,204 59,463 58,056 55,422 37.70%
NOSH 589,226 430,892 430,892 430,892 430,892 430,892 430,892 23.17%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 9.22% 10.55% 9.18% 9.01% 9.55% 12.95% 16.76% -
ROE 4.78% 7.07% 6.41% 6.31% 6.74% 10.30% 14.65% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 8.52 9.55 10.50 10.26 10.33 11.28 12.50 -22.53%
EPS 0.76 0.98 0.90 0.87 0.93 1.41 2.06 -48.52%
DPS 0.23 0.30 0.80 0.49 0.91 0.93 1.24 -67.44%
NAPS 0.16 0.1386 0.1396 0.1374 0.138 0.137 0.1409 8.83%
Adjusted Per Share Value based on latest NOSH - 430,892
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 3.95 3.40 3.74 3.66 3.68 3.96 4.07 -1.97%
EPS 0.35 0.35 0.32 0.31 0.33 0.49 0.67 -35.11%
DPS 0.11 0.11 0.28 0.18 0.33 0.33 0.40 -57.67%
NAPS 0.0741 0.0494 0.0498 0.049 0.0492 0.048 0.0459 37.57%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.19 0.215 0.255 0.21 0.315 0.29 0.305 -
P/RPS 2.23 2.25 2.43 2.05 3.05 2.57 2.44 -5.81%
P/EPS 24.84 21.95 28.48 24.23 33.87 20.56 14.78 41.31%
EY 4.03 4.56 3.51 4.13 2.95 4.86 6.77 -29.21%
DY 1.21 1.40 3.14 2.34 2.90 3.20 4.07 -55.42%
P/NAPS 1.19 1.55 1.83 1.53 2.28 2.12 2.16 -32.77%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 02/12/19 30/08/19 27/05/19 28/02/19 30/11/18 29/08/18 25/05/18 -
Price 0.19 0.18 0.22 0.245 0.235 0.32 0.32 -
P/RPS 2.23 1.89 2.10 2.39 2.28 2.84 2.56 -8.78%
P/EPS 24.84 18.37 24.57 28.27 25.26 22.69 15.50 36.90%
EY 4.03 5.44 4.07 3.54 3.96 4.41 6.45 -26.89%
DY 1.21 1.67 3.64 2.01 3.88 2.90 3.88 -53.98%
P/NAPS 1.19 1.30 1.58 1.78 1.70 2.34 2.27 -34.95%

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