[MIKROMB] YoY Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
12-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 27.09%
YoY- 20.85%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 54,032 58,942 48,464 67,252 66,520 45,262 52,422 0.50%
PBT 55,210 8,510 5,004 10,468 8,130 7,246 13,106 27.07%
Tax -1,526 -1,804 -1,818 -3,622 -2,384 -2,208 -3,654 -13.53%
NP 53,684 6,706 3,186 6,846 5,746 5,038 9,452 33.55%
-
NP to SH 53,652 6,524 3,162 6,944 5,746 4,872 9,358 33.76%
-
Tax Rate 2.76% 21.20% 36.33% 34.60% 29.32% 30.47% 27.88% -
Total Cost 348 52,236 45,278 60,406 60,774 40,224 42,970 -55.17%
-
Net Worth 283,186 109,772 103,291 100,227 82,597 59,204 50,447 33.29%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - 3,629 -
Div Payout % - - - - - - 38.78% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 283,186 109,772 103,291 100,227 82,597 59,204 50,447 33.29%
NOSH 1,073,490 589,226 589,226 589,226 589,226 430,892 430,892 16.42%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 99.36% 11.38% 6.57% 10.18% 8.64% 11.13% 18.03% -
ROE 18.95% 5.94% 3.06% 6.93% 6.96% 8.23% 18.55% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 5.03 10.00 8.23 11.41 13.22 10.50 14.44 -16.11%
EPS 5.00 1.10 0.54 1.18 1.14 1.14 2.58 11.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.2638 0.1863 0.1753 0.1701 0.1641 0.1374 0.139 11.26%
Adjusted Per Share Value based on latest NOSH - 589,226
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 4.47 4.88 4.01 5.57 5.51 3.75 4.34 0.49%
EPS 4.44 0.54 0.26 0.57 0.48 0.40 0.77 33.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.30 -
NAPS 0.2344 0.0908 0.0855 0.0829 0.0684 0.049 0.0418 33.27%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.23 0.21 0.19 0.215 0.195 0.21 0.47 -
P/RPS 4.57 2.10 2.31 1.88 1.48 2.00 3.25 5.84%
P/EPS 4.60 18.97 35.41 18.24 17.08 18.57 18.23 -20.49%
EY 21.73 5.27 2.82 5.48 5.85 5.38 5.49 25.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.13 -
P/NAPS 0.87 1.13 1.08 1.26 1.19 1.53 3.38 -20.23%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 28/02/23 25/02/22 12/03/21 27/02/20 28/02/19 28/02/18 -
Price 0.205 0.165 0.18 0.245 0.18 0.245 0.385 -
P/RPS 4.07 1.65 2.19 2.15 1.36 2.33 2.67 7.27%
P/EPS 4.10 14.90 33.54 20.79 15.77 21.67 14.93 -19.36%
EY 24.38 6.71 2.98 4.81 6.34 4.62 6.70 24.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.60 -
P/NAPS 0.78 0.89 1.03 1.44 1.10 1.78 2.77 -19.03%

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