[MIKROMB] YoY Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -3.84%
YoY- -7.5%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 27,974 28,162 27,186 24,142 19,398 15,618 14,048 12.15%
PBT 6,392 7,882 8,834 6,520 6,194 5,046 3,652 9.76%
Tax -1,130 -1,666 -2,178 -1,958 -1,262 -1,302 -660 9.36%
NP 5,262 6,216 6,656 4,562 4,932 3,744 2,992 9.85%
-
NP to SH 5,228 6,200 6,656 4,562 4,932 3,744 2,992 9.73%
-
Tax Rate 17.68% 21.14% 24.65% 30.03% 20.37% 25.80% 18.07% -
Total Cost 22,712 21,946 20,530 19,580 14,466 11,874 11,056 12.73%
-
Net Worth 29,026 27,147 25,121 24,237 24,082 22,920 19,531 6.81%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - 3,583 1,789 2,611 3,497 1,440 1,914 -
Div Payout % - 57.80% 26.88% 57.25% 70.92% 38.46% 64.00% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 29,026 27,147 25,121 24,237 24,082 22,920 19,531 6.81%
NOSH 181,527 179,190 178,924 174,122 173,880 120,000 119,680 7.18%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 18.81% 22.07% 24.48% 18.90% 25.43% 23.97% 21.30% -
ROE 18.01% 22.84% 26.50% 18.82% 20.48% 16.34% 15.32% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 15.41 15.72 15.19 13.86 11.09 13.01 11.74 4.63%
EPS 2.88 3.46 3.72 2.62 2.82 3.12 2.50 2.38%
DPS 0.00 2.00 1.00 1.50 2.00 1.20 1.60 -
NAPS 0.1599 0.1515 0.1404 0.1392 0.1377 0.191 0.1632 -0.33%
Adjusted Per Share Value based on latest NOSH - 173,809
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 2.61 2.62 2.53 2.25 1.81 1.45 1.31 12.16%
EPS 0.49 0.58 0.62 0.42 0.46 0.35 0.28 9.76%
DPS 0.00 0.33 0.17 0.24 0.33 0.13 0.18 -
NAPS 0.027 0.0253 0.0234 0.0226 0.0224 0.0214 0.0182 6.78%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.23 0.20 0.19 0.19 0.20 0.15 0.19 -
P/RPS 1.49 1.27 1.25 1.37 1.80 1.15 1.62 -1.38%
P/EPS 7.99 5.78 5.11 7.25 7.09 4.81 7.60 0.83%
EY 12.52 17.30 19.58 13.79 14.10 20.80 13.16 -0.82%
DY 0.00 10.00 5.26 7.89 10.00 8.00 8.42 -
P/NAPS 1.44 1.32 1.35 1.36 1.45 0.79 1.16 3.66%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 24/02/14 28/02/13 29/02/12 24/02/11 10/02/10 19/02/09 27/02/08 -
Price 0.245 0.21 0.20 0.265 0.19 0.15 0.18 -
P/RPS 1.59 1.34 1.32 1.91 1.71 1.15 1.53 0.64%
P/EPS 8.51 6.07 5.38 10.11 6.74 4.81 7.20 2.82%
EY 11.76 16.48 18.60 9.89 14.84 20.80 13.89 -2.73%
DY 0.00 9.52 5.00 5.66 10.53 8.00 8.89 -
P/NAPS 1.53 1.39 1.42 1.90 1.38 0.79 1.10 5.64%

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