[MIKROMB] YoY Annualized Quarter Result on 31-Dec-2019 [#2]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 152.9%
YoY- 17.94%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 58,942 48,464 67,252 66,520 45,262 52,422 51,192 2.37%
PBT 8,510 5,004 10,468 8,130 7,246 13,106 16,052 -10.03%
Tax -1,804 -1,818 -3,622 -2,384 -2,208 -3,654 -3,428 -10.14%
NP 6,706 3,186 6,846 5,746 5,038 9,452 12,624 -10.00%
-
NP to SH 6,524 3,162 6,944 5,746 4,872 9,358 12,480 -10.24%
-
Tax Rate 21.20% 36.33% 34.60% 29.32% 30.47% 27.88% 21.36% -
Total Cost 52,236 45,278 60,406 60,774 40,224 42,970 38,568 5.18%
-
Net Worth 109,772 103,291 100,227 82,597 59,204 50,447 56,436 11.72%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - 3,629 3,688 -
Div Payout % - - - - - 38.78% 29.56% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 109,772 103,291 100,227 82,597 59,204 50,447 56,436 11.72%
NOSH 589,226 589,226 589,226 589,226 430,892 430,892 307,389 11.44%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 11.38% 6.57% 10.18% 8.64% 11.13% 18.03% 24.66% -
ROE 5.94% 3.06% 6.93% 6.96% 8.23% 18.55% 22.11% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 10.00 8.23 11.41 13.22 10.50 14.44 16.65 -8.14%
EPS 1.10 0.54 1.18 1.14 1.14 2.58 4.06 -19.55%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.20 -
NAPS 0.1863 0.1753 0.1701 0.1641 0.1374 0.139 0.1836 0.24%
Adjusted Per Share Value based on latest NOSH - 589,226
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 4.88 4.01 5.57 5.51 3.75 4.34 4.24 2.36%
EPS 0.54 0.26 0.57 0.48 0.40 0.77 1.03 -10.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.30 0.31 -
NAPS 0.0908 0.0855 0.0829 0.0684 0.049 0.0418 0.0467 11.71%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.21 0.19 0.215 0.195 0.21 0.47 0.505 -
P/RPS 2.10 2.31 1.88 1.48 2.00 3.25 3.03 -5.92%
P/EPS 18.97 35.41 18.24 17.08 18.57 18.23 12.44 7.28%
EY 5.27 2.82 5.48 5.85 5.38 5.49 8.04 -6.79%
DY 0.00 0.00 0.00 0.00 0.00 2.13 2.38 -
P/NAPS 1.13 1.08 1.26 1.19 1.53 3.38 2.75 -13.77%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 25/02/22 12/03/21 27/02/20 28/02/19 28/02/18 28/02/17 -
Price 0.165 0.18 0.245 0.18 0.245 0.385 0.54 -
P/RPS 1.65 2.19 2.15 1.36 2.33 2.67 3.24 -10.63%
P/EPS 14.90 33.54 20.79 15.77 21.67 14.93 13.30 1.91%
EY 6.71 2.98 4.81 6.34 4.62 6.70 7.52 -1.88%
DY 0.00 0.00 0.00 0.00 0.00 2.60 2.22 -
P/NAPS 0.89 1.03 1.44 1.10 1.78 2.77 2.94 -18.05%

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