[MIKROMB] YoY Annualized Quarter Result on 31-Mar-2014 [#3]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 2.91%
YoY- -7.33%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 49,558 47,454 37,822 29,080 28,204 24,512 23,457 13.26%
PBT 14,040 13,204 10,080 6,658 7,053 6,649 5,621 16.46%
Tax -2,858 -2,410 -1,550 -1,246 -1,250 -1,646 -1,636 9.73%
NP 11,181 10,793 8,529 5,412 5,802 5,002 3,985 18.74%
-
NP to SH 11,005 10,624 8,452 5,380 5,805 5,002 3,985 18.42%
-
Tax Rate 20.36% 18.25% 15.38% 18.71% 17.72% 24.76% 29.11% -
Total Cost 38,377 36,661 29,293 23,668 22,401 19,509 19,472 11.96%
-
Net Worth 56,411 50,474 36,190 30,498 28,534 25,531 23,929 15.34%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 2,449 4,494 4,468 1,211 3,598 1,191 1,758 5.67%
Div Payout % 22.26% 42.31% 52.86% 22.52% 61.98% 23.81% 44.12% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 56,411 50,474 36,190 30,498 28,534 25,531 23,929 15.34%
NOSH 307,540 306,461 279,251 181,756 179,917 178,666 175,823 9.75%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 22.56% 22.74% 22.55% 18.61% 20.57% 20.41% 16.99% -
ROE 19.51% 21.05% 23.35% 17.64% 20.34% 19.59% 16.65% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 16.18 15.48 13.54 16.00 15.68 13.72 13.34 3.26%
EPS 3.59 3.47 3.03 2.96 3.23 2.80 2.27 7.93%
DPS 0.80 1.47 1.60 0.67 2.00 0.67 1.00 -3.64%
NAPS 0.1842 0.1647 0.1296 0.1678 0.1586 0.1429 0.1361 5.16%
Adjusted Per Share Value based on latest NOSH - 182,179
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 4.62 4.42 3.52 2.71 2.63 2.28 2.19 13.23%
EPS 1.03 0.99 0.79 0.50 0.54 0.47 0.37 18.58%
DPS 0.23 0.42 0.42 0.11 0.34 0.11 0.16 6.22%
NAPS 0.0525 0.047 0.0337 0.0284 0.0266 0.0238 0.0223 15.32%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.60 0.53 0.325 0.235 0.20 0.21 0.22 -
P/RPS 3.71 3.42 2.40 1.47 1.28 1.53 1.65 14.44%
P/EPS 16.70 15.29 10.74 7.94 6.20 7.50 9.71 9.44%
EY 5.99 6.54 9.31 12.60 16.13 13.33 10.30 -8.63%
DY 1.33 2.77 4.92 2.84 10.00 3.17 4.55 -18.51%
P/NAPS 3.26 3.22 2.51 1.40 1.26 1.47 1.62 12.34%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/05/17 30/05/16 27/05/15 28/05/14 21/05/13 31/05/12 24/05/11 -
Price 0.68 0.52 0.42 0.245 0.20 0.22 0.22 -
P/RPS 4.20 3.36 3.10 1.53 1.28 1.60 1.65 16.83%
P/EPS 18.92 15.00 13.88 8.28 6.20 7.86 9.71 11.74%
EY 5.28 6.67 7.21 12.08 16.13 12.73 10.30 -10.53%
DY 1.18 2.82 3.81 2.72 10.00 3.03 4.55 -20.12%
P/NAPS 3.69 3.16 3.24 1.46 1.26 1.54 1.62 14.69%

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