[MIKROMB] QoQ TTM Result on 31-Mar-2015 [#3]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 9.55%
YoY- 82.95%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 45,368 40,910 38,985 36,942 34,291 32,683 30,385 30.53%
PBT 13,082 10,793 10,138 9,179 8,269 7,721 6,612 57.40%
Tax -2,883 -1,987 -1,755 -1,222 -1,011 -987 -993 103.12%
NP 10,199 8,806 8,383 7,957 7,258 6,734 5,619 48.63%
-
NP to SH 9,999 8,693 8,258 7,889 7,201 6,690 5,584 47.30%
-
Tax Rate 22.04% 18.41% 17.31% 13.31% 12.23% 12.78% 15.02% -
Total Cost 35,169 32,104 30,602 28,985 27,033 25,949 24,766 26.25%
-
Net Worth 50,230 40,097 37,288 36,443 35,600 34,389 31,216 37.19%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 4,653 2,814 2,714 2,714 2,219 2,219 910 195.91%
Div Payout % 46.54% 32.38% 32.87% 34.41% 30.82% 33.17% 16.31% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 50,230 40,097 37,288 36,443 35,600 34,389 31,216 37.19%
NOSH 306,470 281,782 282,058 281,200 275,757 186,899 182,235 41.28%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 22.48% 21.53% 21.50% 21.54% 21.17% 20.60% 18.49% -
ROE 19.91% 21.68% 22.15% 21.65% 20.23% 19.45% 17.89% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 14.80 14.52 13.82 13.14 12.44 17.49 16.67 -7.60%
EPS 3.26 3.09 2.93 2.81 2.61 3.58 3.06 4.29%
DPS 1.52 1.00 0.96 0.97 0.80 1.19 0.50 109.42%
NAPS 0.1639 0.1423 0.1322 0.1296 0.1291 0.184 0.1713 -2.89%
Adjusted Per Share Value based on latest NOSH - 281,200
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 3.75 3.39 3.23 3.06 2.84 2.70 2.51 30.59%
EPS 0.83 0.72 0.68 0.65 0.60 0.55 0.46 48.05%
DPS 0.39 0.23 0.22 0.22 0.18 0.18 0.08 186.67%
NAPS 0.0416 0.0332 0.0309 0.0302 0.0295 0.0285 0.0258 37.38%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.40 0.36 0.375 0.325 0.235 0.385 0.25 -
P/RPS 2.70 2.48 2.71 2.47 1.89 2.20 1.50 47.81%
P/EPS 12.26 11.67 12.81 11.58 9.00 10.76 8.16 31.08%
EY 8.16 8.57 7.81 8.63 11.11 9.30 12.26 -23.71%
DY 3.80 2.77 2.57 2.97 3.42 3.08 2.00 53.22%
P/NAPS 2.44 2.53 2.84 2.51 1.82 2.09 1.46 40.69%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 30/11/15 27/08/15 27/05/15 13/02/15 28/11/14 29/08/14 -
Price 0.53 0.39 0.32 0.42 0.34 0.41 0.305 -
P/RPS 3.58 2.69 2.32 3.20 2.73 2.34 1.83 56.22%
P/EPS 16.24 12.64 10.93 14.97 13.02 11.45 9.95 38.50%
EY 6.16 7.91 9.15 6.68 7.68 8.73 10.05 -27.77%
DY 2.87 2.56 3.01 2.30 2.37 2.90 1.64 45.07%
P/NAPS 3.23 2.74 2.42 3.24 2.63 2.23 1.78 48.61%

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