[MIKROMB] YoY Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 12.72%
YoY- -18.64%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 48,208 42,132 34,432 25,240 28,332 26,956 22,704 13.35%
PBT 14,704 13,536 10,916 6,480 8,860 8,532 6,632 14.17%
Tax -2,512 -2,156 -1,228 -1,252 -2,444 -2,740 -1,888 4.86%
NP 12,192 11,380 9,688 5,228 6,416 5,792 4,744 17.01%
-
NP to SH 12,000 11,384 9,644 5,220 6,416 5,792 4,744 16.71%
-
Tax Rate 17.08% 15.93% 11.25% 19.32% 27.58% 32.11% 28.47% -
Total Cost 36,016 30,752 24,744 20,012 21,916 21,164 17,960 12.28%
-
Net Worth 55,867 40,097 34,389 29,067 27,268 25,975 24,871 14.42%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - 5,635 5,233 - - - - -
Div Payout % - 49.50% 54.26% - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 55,867 40,097 34,389 29,067 27,268 25,975 24,871 14.42%
NOSH 306,122 281,782 186,899 178,767 178,222 176,585 174,411 9.82%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 25.29% 27.01% 28.14% 20.71% 22.65% 21.49% 20.89% -
ROE 21.48% 28.39% 28.04% 17.96% 23.53% 22.30% 19.07% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 15.75 14.95 18.42 14.12 15.90 15.27 13.02 3.22%
EPS 3.92 4.04 5.16 2.92 3.60 3.28 2.72 6.27%
DPS 0.00 2.00 2.80 0.00 0.00 0.00 0.00 -
NAPS 0.1825 0.1423 0.184 0.1626 0.153 0.1471 0.1426 4.19%
Adjusted Per Share Value based on latest NOSH - 178,767
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 3.99 3.49 2.85 2.09 2.34 2.23 1.88 13.34%
EPS 0.99 0.94 0.80 0.43 0.53 0.48 0.39 16.77%
DPS 0.00 0.47 0.43 0.00 0.00 0.00 0.00 -
NAPS 0.0462 0.0332 0.0285 0.0241 0.0226 0.0215 0.0206 14.39%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.495 0.36 0.385 0.21 0.20 0.17 0.18 -
P/RPS 3.14 2.41 2.09 1.49 1.26 1.11 1.38 14.67%
P/EPS 12.63 8.91 7.46 7.19 5.56 5.18 6.62 11.35%
EY 7.92 11.22 13.40 13.90 18.00 19.29 15.11 -10.19%
DY 0.00 5.56 7.27 0.00 0.00 0.00 0.00 -
P/NAPS 2.71 2.53 2.09 1.29 1.31 1.16 1.26 13.60%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 30/11/15 28/11/14 28/11/13 28/11/12 18/11/11 04/11/10 -
Price 0.48 0.39 0.41 0.27 0.23 0.20 0.19 -
P/RPS 3.05 2.61 2.23 1.91 1.45 1.31 1.46 13.05%
P/EPS 12.24 9.65 7.95 9.25 6.39 6.10 6.99 9.77%
EY 8.17 10.36 12.59 10.81 15.65 16.40 14.32 -8.92%
DY 0.00 5.13 6.83 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 2.74 2.23 1.66 1.50 1.36 1.33 12.02%

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