[MIKROMB] YoY Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -0.12%
YoY- 57.1%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 47,897 49,558 47,454 37,822 29,080 28,204 24,512 11.80%
PBT 10,276 14,040 13,204 10,080 6,658 7,053 6,649 7.52%
Tax -2,854 -2,858 -2,410 -1,550 -1,246 -1,250 -1,646 9.60%
NP 7,421 11,181 10,793 8,529 5,412 5,802 5,002 6.79%
-
NP to SH 7,310 11,005 10,624 8,452 5,380 5,805 5,002 6.52%
-
Tax Rate 27.77% 20.36% 18.25% 15.38% 18.71% 17.72% 24.76% -
Total Cost 40,476 38,377 36,661 29,293 23,668 22,401 19,509 12.92%
-
Net Worth 55,422 56,411 50,474 36,190 30,498 28,534 25,531 13.78%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 2,622 2,449 4,494 4,468 1,211 3,598 1,191 14.04%
Div Payout % 35.87% 22.26% 42.31% 52.86% 22.52% 61.98% 23.81% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 55,422 56,411 50,474 36,190 30,498 28,534 25,531 13.78%
NOSH 430,892 307,540 306,461 279,251 181,756 179,917 178,666 15.79%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 15.49% 22.56% 22.74% 22.55% 18.61% 20.57% 20.41% -
ROE 13.19% 19.51% 21.05% 23.35% 17.64% 20.34% 19.59% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 12.18 16.18 15.48 13.54 16.00 15.68 13.72 -1.96%
EPS 1.85 3.59 3.47 3.03 2.96 3.23 2.80 -6.67%
DPS 0.67 0.80 1.47 1.60 0.67 2.00 0.67 0.00%
NAPS 0.1409 0.1842 0.1647 0.1296 0.1678 0.1586 0.1429 -0.23%
Adjusted Per Share Value based on latest NOSH - 281,200
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 4.46 4.62 4.42 3.52 2.71 2.63 2.28 11.82%
EPS 0.68 1.03 0.99 0.79 0.50 0.54 0.47 6.34%
DPS 0.24 0.23 0.42 0.42 0.11 0.34 0.11 13.87%
NAPS 0.0516 0.0525 0.047 0.0337 0.0284 0.0266 0.0238 13.75%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.305 0.60 0.53 0.325 0.235 0.20 0.21 -
P/RPS 2.50 3.71 3.42 2.40 1.47 1.28 1.53 8.52%
P/EPS 16.41 16.70 15.29 10.74 7.94 6.20 7.50 13.93%
EY 6.09 5.99 6.54 9.31 12.60 16.13 13.33 -12.23%
DY 2.19 1.33 2.77 4.92 2.84 10.00 3.17 -5.97%
P/NAPS 2.16 3.26 3.22 2.51 1.40 1.26 1.47 6.62%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 25/05/18 29/05/17 30/05/16 27/05/15 28/05/14 21/05/13 31/05/12 -
Price 0.32 0.68 0.52 0.42 0.245 0.20 0.22 -
P/RPS 2.63 4.20 3.36 3.10 1.53 1.28 1.60 8.63%
P/EPS 17.22 18.92 15.00 13.88 8.28 6.20 7.86 13.95%
EY 5.81 5.28 6.67 7.21 12.08 16.13 12.73 -12.24%
DY 2.08 1.18 2.82 3.81 2.72 10.00 3.03 -6.07%
P/NAPS 2.27 3.69 3.16 3.24 1.46 1.26 1.54 6.67%

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