[MIKROMB] QoQ TTM Result on 31-Mar-2018 [#3]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -12.98%
YoY- -23.61%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 44,213 44,498 47,793 49,156 51,017 51,440 50,402 -8.34%
PBT 6,810 7,265 9,741 10,594 11,945 13,139 13,418 -36.29%
Tax -2,828 -3,015 -3,552 -2,356 -2,473 -2,627 -2,359 12.81%
NP 3,982 4,250 6,189 8,238 9,472 10,512 11,059 -49.29%
-
NP to SH 3,734 4,008 5,977 8,119 9,330 10,366 10,891 -50.91%
-
Tax Rate 41.53% 41.50% 36.46% 22.24% 20.70% 19.99% 17.58% -
Total Cost 40,231 40,248 41,604 40,918 41,545 40,928 39,343 1.49%
-
Net Worth 59,204 59,463 58,056 55,422 50,447 47,752 59,220 -0.01%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 2,118 3,933 3,933 4,879 4,879 4,899 4,899 -42.73%
Div Payout % 56.74% 98.14% 65.81% 60.11% 52.30% 47.26% 44.98% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 59,204 59,463 58,056 55,422 50,447 47,752 59,220 -0.01%
NOSH 430,892 430,892 430,892 430,892 430,892 430,892 306,526 25.40%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 9.01% 9.55% 12.95% 16.76% 18.57% 20.44% 21.94% -
ROE 6.31% 6.74% 10.30% 14.65% 18.49% 21.71% 18.39% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 10.26 10.33 11.28 12.50 14.06 15.50 16.44 -26.90%
EPS 0.87 0.93 1.41 2.06 2.57 3.12 3.55 -60.73%
DPS 0.49 0.91 0.93 1.24 1.34 1.48 1.60 -54.46%
NAPS 0.1374 0.138 0.137 0.1409 0.139 0.1439 0.1932 -20.27%
Adjusted Per Share Value based on latest NOSH - 430,892
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 4.12 4.15 4.45 4.58 4.75 4.79 4.70 -8.38%
EPS 0.35 0.37 0.56 0.76 0.87 0.97 1.01 -50.56%
DPS 0.20 0.37 0.37 0.45 0.45 0.46 0.46 -42.52%
NAPS 0.0552 0.0554 0.0541 0.0516 0.047 0.0445 0.0552 0.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.21 0.315 0.29 0.305 0.47 0.46 0.74 -
P/RPS 2.05 3.05 2.57 2.44 3.34 2.97 4.50 -40.70%
P/EPS 24.23 33.87 20.56 14.78 18.28 14.73 20.83 10.57%
EY 4.13 2.95 4.86 6.77 5.47 6.79 4.80 -9.51%
DY 2.34 2.90 3.20 4.07 2.86 3.21 2.16 5.46%
P/NAPS 1.53 2.28 2.12 2.16 3.38 3.20 3.83 -45.66%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/11/18 29/08/18 25/05/18 28/02/18 16/11/17 28/08/17 -
Price 0.245 0.235 0.32 0.32 0.385 0.465 0.49 -
P/RPS 2.39 2.28 2.84 2.56 2.74 3.00 2.98 -13.64%
P/EPS 28.27 25.26 22.69 15.50 14.98 14.89 13.79 61.16%
EY 3.54 3.96 4.41 6.45 6.68 6.72 7.25 -37.91%
DY 2.01 3.88 2.90 3.88 3.49 3.17 3.27 -27.64%
P/NAPS 1.78 1.70 2.34 2.27 2.77 3.23 2.54 -21.05%

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