[MIKROMB] YoY Cumulative Quarter Result on 31-Dec-2008 [#2]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
19-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 143.43%
YoY- 25.13%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 13,593 12,071 9,699 7,809 7,024 5,874 4,811 18.89%
PBT 4,417 3,260 3,097 2,523 1,826 2,033 1,721 17.00%
Tax -1,089 -979 -631 -651 -330 -539 -416 17.38%
NP 3,328 2,281 2,466 1,872 1,496 1,494 1,305 16.87%
-
NP to SH 3,328 2,281 2,466 1,872 1,496 1,494 1,305 16.87%
-
Tax Rate 24.65% 30.03% 20.37% 25.80% 18.07% 26.51% 24.17% -
Total Cost 10,265 9,790 7,233 5,937 5,528 4,380 3,506 19.59%
-
Net Worth 25,121 24,237 24,082 22,920 19,531 19,144 8,538 19.69%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 894 1,305 1,748 720 957 - - -
Div Payout % 26.88% 57.25% 70.92% 38.46% 64.00% - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 25,121 24,237 24,082 22,920 19,531 19,144 8,538 19.69%
NOSH 178,924 174,122 173,880 120,000 119,680 120,483 59,049 20.28%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 24.48% 18.90% 25.43% 23.97% 21.30% 25.43% 27.13% -
ROE 13.25% 9.41% 10.24% 8.17% 7.66% 7.80% 15.28% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 7.60 6.93 5.55 6.51 5.87 4.88 8.15 -1.15%
EPS 1.86 1.31 1.41 1.56 1.25 1.24 2.21 -2.83%
DPS 0.50 0.75 1.00 0.60 0.80 0.00 0.00 -
NAPS 0.1404 0.1392 0.1377 0.191 0.1632 0.1589 0.1446 -0.48%
Adjusted Per Share Value based on latest NOSH - 119,891
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 1.12 1.00 0.80 0.65 0.58 0.49 0.40 18.71%
EPS 0.28 0.19 0.20 0.15 0.12 0.12 0.11 16.84%
DPS 0.07 0.11 0.14 0.06 0.08 0.00 0.00 -
NAPS 0.0208 0.0201 0.0199 0.019 0.0162 0.0158 0.0071 19.60%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.19 0.19 0.20 0.15 0.19 0.23 0.25 -
P/RPS 2.50 2.74 3.61 2.31 3.24 4.72 3.07 -3.36%
P/EPS 10.22 14.50 14.18 9.62 15.20 18.55 11.31 -1.67%
EY 9.79 6.89 7.05 10.40 6.58 5.39 8.84 1.71%
DY 2.63 3.95 5.00 4.00 4.21 0.00 0.00 -
P/NAPS 1.35 1.36 1.45 0.79 1.16 1.45 1.73 -4.04%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 24/02/11 10/02/10 19/02/09 27/02/08 14/02/07 24/02/06 -
Price 0.20 0.265 0.19 0.15 0.18 0.23 0.22 -
P/RPS 2.63 3.82 3.43 2.31 3.07 4.72 2.70 -0.43%
P/EPS 10.75 20.23 13.48 9.62 14.40 18.55 9.95 1.29%
EY 9.30 4.94 7.42 10.40 6.94 5.39 10.05 -1.28%
DY 2.50 2.83 5.26 4.00 4.44 0.00 0.00 -
P/NAPS 1.42 1.90 1.38 0.79 1.10 1.45 1.52 -1.12%

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