[MIKROMB] QoQ TTM Result on 31-Dec-2019 [#2]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 8.76%
YoY- 24.75%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 49,901 50,425 50,095 51,762 47,687 41,133 45,235 6.74%
PBT 5,808 4,789 4,535 5,810 5,565 5,367 7,212 -13.40%
Tax -1,870 -1,643 -750 -1,115 -1,167 -1,026 -3,058 -27.89%
NP 3,938 3,146 3,785 4,695 4,398 4,341 4,154 -3.48%
-
NP to SH 3,944 3,146 3,832 4,658 4,283 4,221 3,858 1.47%
-
Tax Rate 32.20% 34.31% 16.54% 19.19% 20.97% 19.12% 42.40% -
Total Cost 45,963 47,279 46,310 47,067 43,289 36,792 41,081 7.75%
-
Net Worth 98,400 94,402 89,183 82,597 89,595 59,721 60,152 38.70%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 1,292 1,292 1,292 3,411 -
Div Payout % - - - 27.75% 30.18% 30.62% 88.43% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 98,400 94,402 89,183 82,597 89,595 59,721 60,152 38.70%
NOSH 589,226 589,226 589,226 589,226 589,226 430,892 430,892 23.12%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 7.89% 6.24% 7.56% 9.07% 9.22% 10.55% 9.18% -
ROE 4.01% 3.33% 4.30% 5.64% 4.78% 7.07% 6.41% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 8.47 8.80 9.23 10.28 8.52 9.55 10.50 -13.31%
EPS 0.67 0.55 0.71 0.93 0.76 0.98 0.90 -17.81%
DPS 0.00 0.00 0.00 0.26 0.23 0.30 0.80 -
NAPS 0.167 0.1647 0.1643 0.1641 0.16 0.1386 0.1396 12.65%
Adjusted Per Share Value based on latest NOSH - 589,226
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 4.13 4.17 4.15 4.28 3.95 3.40 3.74 6.81%
EPS 0.33 0.26 0.32 0.39 0.35 0.35 0.32 2.06%
DPS 0.00 0.00 0.00 0.11 0.11 0.11 0.28 -
NAPS 0.0814 0.0781 0.0738 0.0684 0.0741 0.0494 0.0498 38.63%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.205 0.19 0.14 0.195 0.19 0.215 0.255 -
P/RPS 2.42 2.16 1.52 1.90 2.23 2.25 2.43 -0.27%
P/EPS 30.63 34.62 19.83 21.07 24.84 21.95 28.48 4.95%
EY 3.27 2.89 5.04 4.75 4.03 4.56 3.51 -4.59%
DY 0.00 0.00 0.00 1.32 1.21 1.40 3.14 -
P/NAPS 1.23 1.15 0.85 1.19 1.19 1.55 1.83 -23.21%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 27/08/20 25/06/20 27/02/20 02/12/19 30/08/19 27/05/19 -
Price 0.22 0.235 0.195 0.18 0.19 0.18 0.22 -
P/RPS 2.60 2.67 2.11 1.75 2.23 1.89 2.10 15.25%
P/EPS 32.87 42.82 27.62 19.45 24.84 18.37 24.57 21.34%
EY 3.04 2.34 3.62 5.14 4.03 5.44 4.07 -17.63%
DY 0.00 0.00 0.00 1.43 1.21 1.67 3.64 -
P/NAPS 1.32 1.43 1.19 1.10 1.19 1.30 1.58 -11.26%

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