[MIKROMB] YoY Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
13-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- -12.26%
YoY- 61.86%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 52,422 51,192 48,552 35,788 27,974 28,162 27,186 11.55%
PBT 13,106 16,052 15,592 9,706 6,392 7,882 8,834 6.78%
Tax -3,654 -3,428 -3,420 -1,166 -1,130 -1,666 -2,178 8.99%
NP 9,452 12,624 12,172 8,540 5,262 6,216 6,656 6.01%
-
NP to SH 9,358 12,480 11,944 8,462 5,228 6,200 6,656 5.83%
-
Tax Rate 27.88% 21.36% 21.93% 12.01% 17.68% 21.14% 24.65% -
Total Cost 42,970 38,568 36,380 27,248 22,712 21,946 20,530 13.08%
-
Net Worth 50,447 56,436 50,195 35,935 29,026 27,147 25,121 12.31%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 3,629 3,688 6,737 3,896 - 3,583 1,789 12.49%
Div Payout % 38.78% 29.56% 56.41% 46.05% - 57.80% 26.88% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 50,447 56,436 50,195 35,935 29,026 27,147 25,121 12.31%
NOSH 430,892 307,389 306,256 278,355 181,527 179,190 178,924 15.76%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 18.03% 24.66% 25.07% 23.86% 18.81% 22.07% 24.48% -
ROE 18.55% 22.11% 23.79% 23.55% 18.01% 22.84% 26.50% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 14.44 16.65 15.85 12.86 15.41 15.72 15.19 -0.83%
EPS 2.58 4.06 3.90 3.04 2.88 3.46 3.72 -5.91%
DPS 1.00 1.20 2.20 1.40 0.00 2.00 1.00 0.00%
NAPS 0.139 0.1836 0.1639 0.1291 0.1599 0.1515 0.1404 -0.16%
Adjusted Per Share Value based on latest NOSH - 275,757
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 4.34 4.24 4.02 2.96 2.32 2.33 2.25 11.55%
EPS 0.77 1.03 0.99 0.70 0.43 0.51 0.55 5.76%
DPS 0.30 0.31 0.56 0.32 0.00 0.30 0.15 12.23%
NAPS 0.0418 0.0467 0.0415 0.0297 0.024 0.0225 0.0208 12.32%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.47 0.505 0.40 0.235 0.23 0.20 0.19 -
P/RPS 3.25 3.03 2.52 1.83 1.49 1.27 1.25 17.24%
P/EPS 18.23 12.44 10.26 7.73 7.99 5.78 5.11 23.58%
EY 5.49 8.04 9.75 12.94 12.52 17.30 19.58 -19.08%
DY 2.13 2.38 5.50 5.96 0.00 10.00 5.26 -13.97%
P/NAPS 3.38 2.75 2.44 1.82 1.44 1.32 1.35 16.51%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 28/02/17 26/02/16 13/02/15 24/02/14 28/02/13 29/02/12 -
Price 0.385 0.54 0.53 0.34 0.245 0.21 0.20 -
P/RPS 2.67 3.24 3.34 2.64 1.59 1.34 1.32 12.44%
P/EPS 14.93 13.30 13.59 11.18 8.51 6.07 5.38 18.52%
EY 6.70 7.52 7.36 8.94 11.76 16.48 18.60 -15.63%
DY 2.60 2.22 4.15 4.12 0.00 9.52 5.00 -10.31%
P/NAPS 2.77 2.94 3.23 2.63 1.53 1.39 1.42 11.76%

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