[MIKROMB] YoY Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -3.37%
YoY- -6.85%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 48,552 35,788 27,974 28,162 27,186 24,142 19,398 16.51%
PBT 15,592 9,706 6,392 7,882 8,834 6,520 6,194 16.62%
Tax -3,420 -1,166 -1,130 -1,666 -2,178 -1,958 -1,262 18.06%
NP 12,172 8,540 5,262 6,216 6,656 4,562 4,932 16.24%
-
NP to SH 11,944 8,462 5,228 6,200 6,656 4,562 4,932 15.87%
-
Tax Rate 21.93% 12.01% 17.68% 21.14% 24.65% 30.03% 20.37% -
Total Cost 36,380 27,248 22,712 21,946 20,530 19,580 14,466 16.60%
-
Net Worth 50,195 35,935 29,026 27,147 25,121 24,237 24,082 13.01%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 6,737 3,896 - 3,583 1,789 2,611 3,497 11.54%
Div Payout % 56.41% 46.05% - 57.80% 26.88% 57.25% 70.92% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 50,195 35,935 29,026 27,147 25,121 24,237 24,082 13.01%
NOSH 306,256 278,355 181,527 179,190 178,924 174,122 173,880 9.88%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 25.07% 23.86% 18.81% 22.07% 24.48% 18.90% 25.43% -
ROE 23.79% 23.55% 18.01% 22.84% 26.50% 18.82% 20.48% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 15.85 12.86 15.41 15.72 15.19 13.86 11.09 6.12%
EPS 3.90 3.04 2.88 3.46 3.72 2.62 2.82 5.55%
DPS 2.20 1.40 0.00 2.00 1.00 1.50 2.00 1.60%
NAPS 0.1639 0.1291 0.1599 0.1515 0.1404 0.1392 0.1377 2.94%
Adjusted Per Share Value based on latest NOSH - 178,690
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 4.02 2.96 2.32 2.33 2.25 2.00 1.61 16.46%
EPS 0.99 0.70 0.43 0.51 0.55 0.38 0.41 15.81%
DPS 0.56 0.32 0.00 0.30 0.15 0.22 0.29 11.58%
NAPS 0.0415 0.0297 0.024 0.0225 0.0208 0.0201 0.0199 13.02%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.40 0.235 0.23 0.20 0.19 0.19 0.20 -
P/RPS 2.52 1.83 1.49 1.27 1.25 1.37 1.80 5.76%
P/EPS 10.26 7.73 7.99 5.78 5.11 7.25 7.09 6.35%
EY 9.75 12.94 12.52 17.30 19.58 13.79 14.10 -5.96%
DY 5.50 5.96 0.00 10.00 5.26 7.89 10.00 -9.47%
P/NAPS 2.44 1.82 1.44 1.32 1.35 1.36 1.45 9.05%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 13/02/15 24/02/14 28/02/13 29/02/12 24/02/11 10/02/10 -
Price 0.53 0.34 0.245 0.21 0.20 0.265 0.19 -
P/RPS 3.34 2.64 1.59 1.34 1.32 1.91 1.71 11.79%
P/EPS 13.59 11.18 8.51 6.07 5.38 10.11 6.74 12.39%
EY 7.36 8.94 11.76 16.48 18.60 9.89 14.84 -11.02%
DY 4.15 4.12 0.00 9.52 5.00 5.66 10.53 -14.36%
P/NAPS 3.23 2.63 1.53 1.39 1.42 1.90 1.38 15.21%

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