[MIKROMB] YoY Annualized Quarter Result on 30-Jun-2015 [#4]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- -2.31%
YoY- 47.87%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 47,793 50,401 48,114 38,985 30,386 28,068 25,826 10.79%
PBT 9,742 13,418 13,020 10,139 6,613 5,909 6,424 7.18%
Tax -3,553 -2,359 -2,523 -1,756 -995 -1,270 -1,606 14.14%
NP 6,189 11,059 10,497 8,383 5,618 4,639 4,818 4.25%
-
NP to SH 5,977 10,890 10,342 8,257 5,584 4,631 4,818 3.65%
-
Tax Rate 36.47% 17.58% 19.38% 17.32% 15.05% 21.49% 25.00% -
Total Cost 41,604 39,342 37,617 30,602 24,768 23,429 21,008 12.05%
-
Net Worth 58,056 59,220 50,884 31,457 30,955 27,857 25,773 14.48%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 4,237 4,904 6,187 2,855 903 2,692 895 29.56%
Div Payout % 70.90% 45.04% 59.83% 34.58% 16.18% 58.14% 18.59% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 58,056 59,220 50,884 31,457 30,955 27,857 25,773 14.48%
NOSH 430,892 306,526 294,643 237,953 180,711 179,496 179,107 15.74%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 12.95% 21.94% 21.82% 21.50% 18.49% 16.53% 18.66% -
ROE 10.30% 18.39% 20.32% 26.25% 18.04% 16.62% 18.69% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 11.28 16.44 16.33 16.38 16.81 15.64 14.42 -4.00%
EPS 1.41 3.55 3.51 3.47 3.09 2.58 2.69 -10.20%
DPS 1.00 1.60 2.10 1.20 0.50 1.50 0.50 12.24%
NAPS 0.137 0.1932 0.1727 0.1322 0.1713 0.1552 0.1439 -0.81%
Adjusted Per Share Value based on latest NOSH - 282,058
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 3.96 4.17 3.98 3.23 2.51 2.32 2.14 10.79%
EPS 0.49 0.90 0.86 0.68 0.46 0.38 0.40 3.43%
DPS 0.35 0.41 0.51 0.24 0.07 0.22 0.07 30.75%
NAPS 0.048 0.049 0.0421 0.026 0.0256 0.0231 0.0213 14.49%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.29 0.74 0.445 0.375 0.25 0.215 0.19 -
P/RPS 2.57 4.50 2.73 2.29 1.49 1.37 1.32 11.73%
P/EPS 20.56 20.83 12.68 10.81 8.09 8.33 7.06 19.49%
EY 4.86 4.80 7.89 9.25 12.36 12.00 14.16 -16.31%
DY 3.45 2.16 4.72 3.20 2.00 6.98 2.63 4.62%
P/NAPS 2.12 3.83 2.58 2.84 1.46 1.39 1.32 8.21%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 28/08/17 30/08/16 27/08/15 29/08/14 29/08/13 30/08/12 -
Price 0.32 0.49 0.46 0.32 0.305 0.19 0.19 -
P/RPS 2.84 2.98 2.82 1.95 1.81 1.22 1.32 13.61%
P/EPS 22.69 13.79 13.11 9.22 9.87 7.36 7.06 21.46%
EY 4.41 7.25 7.63 10.84 10.13 13.58 14.16 -17.66%
DY 3.13 3.27 4.57 3.75 1.64 7.89 2.63 2.94%
P/NAPS 2.34 2.54 2.66 2.42 1.78 1.22 1.32 10.00%

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