[MIKROMB] YoY Annual (Unaudited) Result on 30-Jun-2021 [#4]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
29-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
YoY- 57.71%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 57,170 55,303 53,082 58,220 50,426 41,133 47,793 3.02%
PBT 37,691 5,513 6,617 6,520 4,789 5,368 9,742 25.26%
Tax -2,238 -1,545 -1,643 -1,584 -1,644 -1,026 -3,553 -7.40%
NP 35,453 3,968 4,974 4,936 3,145 4,342 6,189 33.72%
-
NP to SH 35,467 3,808 4,900 4,960 3,145 4,221 5,977 34.51%
-
Tax Rate 5.94% 28.02% 24.83% 24.29% 34.33% 19.11% 36.47% -
Total Cost 21,717 51,335 48,108 53,284 47,281 36,791 41,604 -10.25%
-
Net Worth 238,851 110,368 106,296 101,700 94,402 59,721 58,056 26.55%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - 304 294 294 - 1,292 4,237 -
Div Payout % - 8.00% 6.01% 5.94% - 30.62% 70.90% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 238,851 110,368 106,296 101,700 94,402 59,721 58,056 26.55%
NOSH 1,073,490 745,365 589,226 589,226 589,226 430,892 430,892 16.41%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 62.01% 7.18% 9.37% 8.48% 6.24% 10.56% 12.95% -
ROE 14.85% 3.45% 4.61% 4.88% 3.33% 7.07% 10.30% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 5.33 9.07 9.01 9.88 8.80 9.55 11.28 -11.73%
EPS 3.30 0.62 0.83 0.84 0.55 0.98 1.41 15.21%
DPS 0.00 0.05 0.05 0.05 0.00 0.30 1.00 -
NAPS 0.2225 0.1811 0.1804 0.1726 0.1647 0.1386 0.137 8.41%
Adjusted Per Share Value based on latest NOSH - 589,226
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 5.33 5.15 4.94 5.42 4.70 3.83 4.45 3.05%
EPS 3.30 0.35 0.46 0.46 0.29 0.39 0.56 34.36%
DPS 0.00 0.03 0.03 0.03 0.00 0.12 0.39 -
NAPS 0.2225 0.1028 0.099 0.0947 0.0879 0.0556 0.0541 26.54%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.23 0.17 0.15 0.245 0.19 0.215 0.29 -
P/RPS 4.32 1.87 1.67 2.48 2.16 2.25 2.57 9.03%
P/EPS 6.96 27.21 18.04 29.10 34.63 21.95 20.56 -16.50%
EY 14.36 3.68 5.54 3.44 2.89 4.56 4.86 19.77%
DY 0.00 0.29 0.33 0.20 0.00 1.40 3.45 -
P/NAPS 1.03 0.94 0.83 1.42 1.15 1.55 2.12 -11.32%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 29/08/24 30/08/23 26/08/22 29/09/21 27/08/20 30/08/19 29/08/18 -
Price 0.225 0.215 0.145 0.215 0.235 0.18 0.32 -
P/RPS 4.22 2.37 1.61 2.18 2.67 1.89 2.84 6.81%
P/EPS 6.81 34.41 17.44 25.54 42.83 18.37 22.69 -18.16%
EY 14.68 2.91 5.74 3.92 2.33 5.44 4.41 22.17%
DY 0.00 0.23 0.34 0.23 0.00 1.67 3.13 -
P/NAPS 1.01 1.19 0.80 1.25 1.43 1.30 2.34 -13.05%

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