[MIKROMB] YoY Cumulative Quarter Result on 30-Jun-2018 [#4]

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Cumulative Result
Revenue	58,220	50,426	41,133	47,793	50,401	48,114	38,985	6.90%
YoY %	15.46%	22.59%	-13.94%	-5.17%	4.75%	23.42%	-	-
Horiz. %	149.34%	129.35%	105.51%	122.59%	129.28%	123.42%	100.00%	-
PBT	6,520	4,789	5,368	9,742	13,418	13,020	10,139	-7.08%
YoY %	36.15%	-10.79%	-44.90%	-27.40%	3.06%	28.42%	-	-
Horiz. %	64.31%	47.23%	52.94%	96.08%	132.34%	128.42%	100.00%	-
Tax	-1,584	-1,644	-1,026	-3,553	-2,359	-2,523	-1,756	-1.70%
YoY %	3.65%	-60.23%	71.12%	-50.61%	6.50%	-43.68%	-	-
Horiz. %	90.21%	93.62%	58.43%	202.33%	134.34%	143.68%	100.00%	-
NP	4,936	3,145	4,342	6,189	11,059	10,497	8,383	-8.44%
YoY %	56.95%	-27.57%	-29.84%	-44.04%	5.35%	25.22%	-	-
Horiz. %	58.88%	37.52%	51.80%	73.83%	131.92%	125.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,960	3,145	4,221	5,977	10,890	10,342	8,257	-8.13%
YoY %	57.71%	-25.49%	-29.38%	-45.11%	5.30%	25.25%	-	-
Horiz. %	60.07%	38.09%	51.12%	72.39%	131.89%	125.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.29%	34.33%	19.11%	36.47%	17.58%	19.38%	17.32%	-
YoY %	-29.25%	79.64%	-47.60%	107.45%	-9.29%	11.89%	-	-
Horiz. %	140.24%	198.21%	110.33%	210.57%	101.50%	111.89%	100.00%	-
Total Cost	53,284	47,281	36,791	41,604	39,342	37,617	30,602	9.67%
YoY %	12.70%	28.51%	-11.57%	5.75%	4.59%	22.92%	-	-
Horiz. %	174.12%	154.50%	120.22%	135.95%	128.56%	122.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	101,700	94,402	59,721	58,056	59,220	50,884	31,457	21.57%
YoY %	7.73%	58.07%	2.87%	-1.97%	16.38%	61.76%	-	-
Horiz. %	323.30%	300.10%	189.85%	184.56%	188.26%	161.76%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	294	-	1,292	4,237	4,904	6,187	2,855	-31.51%
YoY %	0.00%	-	-69.51%	-13.60%	-20.74%	116.71%	-	-
Horiz. %	10.30%	-	45.25%	148.41%	171.77%	216.71%	100.00%	-
Div Payout %	5.94%	-	30.62%	70.90%	45.04%	59.83%	34.58%	-
YoY %	0.00%	-	-56.81%	57.42%	-24.72%	73.02%	-	-
Horiz. %	17.18%	-	88.55%	205.03%	130.25%	173.02%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	101,700	94,402	59,721	58,056	59,220	50,884	31,457	21.57%
YoY %	7.73%	58.07%	2.87%	-1.97%	16.38%	61.76%	-	-
Horiz. %	323.30%	300.10%	189.85%	184.56%	188.26%	161.76%	100.00%	-
NOSH	589,226	589,226	430,892	430,892	306,526	294,643	237,953	16.29%
YoY %	0.00%	36.75%	0.00%	40.57%	4.03%	23.82%	-	-
Horiz. %	247.62%	247.62%	181.08%	181.08%	128.82%	123.82%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	8.48%	6.24%	10.56%	12.95%	21.94%	21.82%	21.50%	-
YoY %	35.90%	-40.91%	-18.46%	-40.98%	0.55%	1.49%	-	-
Horiz. %	39.44%	29.02%	49.12%	60.23%	102.05%	101.49%	100.00%	-
ROE	4.88%	3.33%	7.07%	10.30%	18.39%	20.32%	26.25%	-
YoY %	46.55%	-52.90%	-31.36%	-43.99%	-9.50%	-22.59%	-	-
Horiz. %	18.59%	12.69%	26.93%	39.24%	70.06%	77.41%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	9.88	8.80	9.55	11.28	16.44	16.33	16.38	-8.07%
YoY %	12.27%	-7.85%	-15.34%	-31.39%	0.67%	-0.31%	-	-
Horiz. %	60.32%	53.72%	58.30%	68.86%	100.37%	99.69%	100.00%	-
EPS	0.84	0.55	0.98	1.41	3.55	3.51	3.47	-21.03%
YoY %	52.73%	-43.88%	-30.50%	-60.28%	1.14%	1.15%	-	-
Horiz. %	24.21%	15.85%	28.24%	40.63%	102.31%	101.15%	100.00%	-
DPS	0.05	0.00	0.30	1.00	1.60	2.10	1.20	-41.09%
YoY %	0.00%	0.00%	-70.00%	-37.50%	-23.81%	75.00%	-	-
Horiz. %	4.17%	0.00%	25.00%	83.33%	133.33%	175.00%	100.00%	-
NAPS	0.1726	0.1647	0.1386	0.137	0.1932	0.1727	0.1322	4.54%
YoY %	4.80%	18.83%	1.17%	-29.09%	11.87%	30.64%	-	-
Horiz. %	130.56%	124.58%	104.84%	103.63%	146.14%	130.64%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 430,892
RPS	5.42	4.70	3.83	4.45	4.70	4.48	3.63	6.90%
YoY %	15.32%	22.72%	-13.93%	-5.32%	4.91%	23.42%	-	-
Horiz. %	149.31%	129.48%	105.51%	122.59%	129.48%	123.42%	100.00%	-
EPS	0.46	0.29	0.39	0.56	1.01	0.96	0.77	-8.22%
YoY %	58.62%	-25.64%	-30.36%	-44.55%	5.21%	24.68%	-	-
Horiz. %	59.74%	37.66%	50.65%	72.73%	131.17%	124.68%	100.00%	-
DPS	0.03	0.00	0.12	0.39	0.46	0.58	0.27	-30.64%
YoY %	0.00%	0.00%	-69.23%	-15.22%	-20.69%	114.81%	-	-
Horiz. %	11.11%	0.00%	44.44%	144.44%	170.37%	214.81%	100.00%	-
NAPS	0.0947	0.0879	0.0556	0.0541	0.0552	0.0474	0.0293	21.57%
YoY %	7.74%	58.09%	2.77%	-1.99%	16.46%	61.77%	-	-
Horiz. %	323.21%	300.00%	189.76%	184.64%	188.40%	161.77%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	0.245	0.19	0.215	0.29	0.74	0.445	0.375	-
P/RPS	2.48	2.16	2.25	2.57	4.50	2.73	2.29	1.33%
YoY %	14.81%	-4.00%	-12.45%	-42.89%	64.84%	19.21%	-	-
Horiz. %	108.30%	94.32%	98.25%	112.23%	196.51%	119.21%	100.00%	-
P/EPS	29.10	34.63	21.95	20.56	20.83	12.68	10.81	17.92%
YoY %	-15.97%	57.77%	6.76%	-1.30%	64.27%	17.30%	-	-
Horiz. %	269.20%	320.35%	203.05%	190.19%	192.69%	117.30%	100.00%	-
EY	3.44	2.89	4.56	4.86	4.80	7.89	9.25	-15.18%
YoY %	19.03%	-36.62%	-6.17%	1.25%	-39.16%	-14.70%	-	-
Horiz. %	37.19%	31.24%	49.30%	52.54%	51.89%	85.30%	100.00%	-
DY	0.20	0.00	1.40	3.45	2.16	4.72	3.20	-36.97%
YoY %	0.00%	0.00%	-59.42%	59.72%	-54.24%	47.50%	-	-
Horiz. %	6.25%	0.00%	43.75%	107.81%	67.50%	147.50%	100.00%	-
P/NAPS	1.42	1.15	1.55	2.12	3.83	2.58	2.84	-10.90%
YoY %	23.48%	-25.81%	-26.89%	-44.65%	48.45%	-9.15%	-	-
Horiz. %	50.00%	40.49%	54.58%	74.65%	134.86%	90.85%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	29/09/21	27/08/20	30/08/19	29/08/18	28/08/17	30/08/16	27/08/15	-
Price	0.215	0.235	0.18	0.32	0.49	0.46	0.32	-
P/RPS	2.18	2.67	1.89	2.84	2.98	2.82	1.95	1.87%
YoY %	-18.35%	41.27%	-33.45%	-4.70%	5.67%	44.62%	-	-
Horiz. %	111.79%	136.92%	96.92%	145.64%	152.82%	144.62%	100.00%	-
P/EPS	25.54	42.83	18.37	22.69	13.79	13.11	9.22	18.48%
YoY %	-40.37%	133.15%	-19.04%	64.54%	5.19%	42.19%	-	-
Horiz. %	277.01%	464.53%	199.24%	246.10%	149.57%	142.19%	100.00%	-
EY	3.92	2.33	5.44	4.41	7.25	7.63	10.84	-15.58%
YoY %	68.24%	-57.17%	23.36%	-39.17%	-4.98%	-29.61%	-	-
Horiz. %	36.16%	21.49%	50.18%	40.68%	66.88%	70.39%	100.00%	-
DY	0.23	0.00	1.67	3.13	3.27	4.57	3.75	-37.17%
YoY %	0.00%	0.00%	-46.65%	-4.28%	-28.45%	21.87%	-	-
Horiz. %	6.13%	0.00%	44.53%	83.47%	87.20%	121.87%	100.00%	-
P/NAPS	1.25	1.43	1.30	2.34	2.54	2.66	2.42	-10.41%
YoY %	-12.59%	10.00%	-44.44%	-7.87%	-4.51%	9.92%	-	-
Horiz. %	51.65%	59.09%	53.72%	96.69%	104.96%	109.92%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos