[MIKROMB] YoY Annualized Quarter Result on 30-Jun-2013 [#4]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -20.23%
YoY- -3.88%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 48,114 38,985 30,386 28,068 25,826 23,544 20,230 15.51%
PBT 13,020 10,139 6,613 5,909 6,424 4,685 4,941 17.50%
Tax -2,523 -1,756 -995 -1,270 -1,606 -1,287 -1,237 12.60%
NP 10,497 8,383 5,618 4,639 4,818 3,398 3,704 18.94%
-
NP to SH 10,342 8,257 5,584 4,631 4,818 3,398 3,704 18.64%
-
Tax Rate 19.38% 17.32% 15.05% 21.49% 25.00% 27.47% 25.04% -
Total Cost 37,617 30,602 24,768 23,429 21,008 20,146 16,526 14.67%
-
Net Worth 50,884 31,457 30,955 27,857 25,773 24,311 23,691 13.57%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 6,187 2,855 903 2,692 895 1,313 5,241 2.80%
Div Payout % 59.83% 34.58% 16.18% 58.14% 18.59% 38.66% 141.51% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 50,884 31,457 30,955 27,857 25,773 24,311 23,691 13.57%
NOSH 294,643 237,953 180,711 179,496 179,107 175,154 172,499 9.32%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 21.82% 21.50% 18.49% 16.53% 18.66% 14.43% 18.31% -
ROE 20.32% 26.25% 18.04% 16.62% 18.69% 13.98% 15.63% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 16.33 16.38 16.81 15.64 14.42 13.44 11.58 5.89%
EPS 3.51 3.47 3.09 2.58 2.69 1.94 2.12 8.75%
DPS 2.10 1.20 0.50 1.50 0.50 0.75 3.00 -5.76%
NAPS 0.1727 0.1322 0.1713 0.1552 0.1439 0.1388 0.1356 4.10%
Adjusted Per Share Value based on latest NOSH - 173,125
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 4.48 3.63 2.83 2.61 2.41 2.19 1.88 15.55%
EPS 0.96 0.77 0.52 0.43 0.45 0.32 0.35 18.29%
DPS 0.58 0.27 0.08 0.25 0.08 0.12 0.49 2.84%
NAPS 0.0474 0.0293 0.0288 0.026 0.024 0.0226 0.0221 13.54%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.445 0.375 0.25 0.215 0.19 0.23 0.19 -
P/RPS 2.73 2.29 1.49 1.37 1.32 1.71 1.64 8.85%
P/EPS 12.68 10.81 8.09 8.33 7.06 11.86 8.96 5.95%
EY 7.89 9.25 12.36 12.00 14.16 8.43 11.16 -5.61%
DY 4.72 3.20 2.00 6.98 2.63 3.26 15.79 -18.21%
P/NAPS 2.58 2.84 1.46 1.39 1.32 1.66 1.40 10.71%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 27/08/15 29/08/14 29/08/13 30/08/12 26/08/11 27/08/10 -
Price 0.46 0.32 0.305 0.19 0.19 0.19 0.20 -
P/RPS 2.82 1.95 1.81 1.22 1.32 1.41 1.73 8.47%
P/EPS 13.11 9.22 9.87 7.36 7.06 9.79 9.43 5.63%
EY 7.63 10.84 10.13 13.58 14.16 10.21 10.60 -5.32%
DY 4.57 3.75 1.64 7.89 2.63 3.95 15.00 -17.95%
P/NAPS 2.66 2.42 1.78 1.22 1.32 1.37 1.47 10.37%

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