[MIKROMB] QoQ TTM Result on 31-Mar-2019 [#3]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
27-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- 3.32%
YoY- -52.48%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 51,762 47,687 41,133 45,235 44,213 44,498 47,793 5.44%
PBT 5,810 5,565 5,367 7,212 6,810 7,265 9,741 -29.07%
Tax -1,115 -1,167 -1,026 -3,058 -2,828 -3,015 -3,552 -53.71%
NP 4,695 4,398 4,341 4,154 3,982 4,250 6,189 -16.77%
-
NP to SH 4,658 4,283 4,221 3,858 3,734 4,008 5,977 -15.27%
-
Tax Rate 19.19% 20.97% 19.12% 42.40% 41.53% 41.50% 36.46% -
Total Cost 47,067 43,289 36,792 41,081 40,231 40,248 41,604 8.54%
-
Net Worth 82,597 89,595 59,721 60,152 59,204 59,463 58,056 26.41%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 1,292 1,292 1,292 3,411 2,118 3,933 3,933 -52.29%
Div Payout % 27.75% 30.18% 30.62% 88.43% 56.74% 98.14% 65.81% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 82,597 89,595 59,721 60,152 59,204 59,463 58,056 26.41%
NOSH 589,226 589,226 430,892 430,892 430,892 430,892 430,892 23.12%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 9.07% 9.22% 10.55% 9.18% 9.01% 9.55% 12.95% -
ROE 5.64% 4.78% 7.07% 6.41% 6.31% 6.74% 10.30% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 10.28 8.52 9.55 10.50 10.26 10.33 11.28 -5.98%
EPS 0.93 0.76 0.98 0.90 0.87 0.93 1.41 -24.17%
DPS 0.26 0.23 0.30 0.80 0.49 0.91 0.93 -57.14%
NAPS 0.1641 0.16 0.1386 0.1396 0.1374 0.138 0.137 12.74%
Adjusted Per Share Value based on latest NOSH - 430,892
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 4.28 3.95 3.40 3.74 3.66 3.68 3.96 5.30%
EPS 0.39 0.35 0.35 0.32 0.31 0.33 0.49 -14.08%
DPS 0.11 0.11 0.11 0.28 0.18 0.33 0.33 -51.82%
NAPS 0.0684 0.0741 0.0494 0.0498 0.049 0.0492 0.048 26.55%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.195 0.19 0.215 0.255 0.21 0.315 0.29 -
P/RPS 1.90 2.23 2.25 2.43 2.05 3.05 2.57 -18.19%
P/EPS 21.07 24.84 21.95 28.48 24.23 33.87 20.56 1.64%
EY 4.75 4.03 4.56 3.51 4.13 2.95 4.86 -1.51%
DY 1.32 1.21 1.40 3.14 2.34 2.90 3.20 -44.49%
P/NAPS 1.19 1.19 1.55 1.83 1.53 2.28 2.12 -31.88%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 02/12/19 30/08/19 27/05/19 28/02/19 30/11/18 29/08/18 -
Price 0.18 0.19 0.18 0.22 0.245 0.235 0.32 -
P/RPS 1.75 2.23 1.89 2.10 2.39 2.28 2.84 -27.52%
P/EPS 19.45 24.84 18.37 24.57 28.27 25.26 22.69 -9.73%
EY 5.14 4.03 5.44 4.07 3.54 3.96 4.41 10.72%
DY 1.43 1.21 1.67 3.64 2.01 3.88 2.90 -37.50%
P/NAPS 1.10 1.19 1.30 1.58 1.78 1.70 2.34 -39.45%

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