[MIKROMB] YoY Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 89.55%
YoY- 31.73%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 14,081 13,593 12,071 9,699 7,809 7,024 5,874 15.67%
PBT 3,941 4,417 3,260 3,097 2,523 1,826 2,033 11.65%
Tax -833 -1,089 -979 -631 -651 -330 -539 7.51%
NP 3,108 3,328 2,281 2,466 1,872 1,496 1,494 12.97%
-
NP to SH 3,100 3,328 2,281 2,466 1,872 1,496 1,494 12.92%
-
Tax Rate 21.14% 24.65% 30.03% 20.37% 25.80% 18.07% 26.51% -
Total Cost 10,973 10,265 9,790 7,233 5,937 5,528 4,380 16.52%
-
Net Worth 27,147 25,121 24,237 24,082 22,920 19,531 19,144 5.98%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 1,791 894 1,305 1,748 720 957 - -
Div Payout % 57.80% 26.88% 57.25% 70.92% 38.46% 64.00% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 27,147 25,121 24,237 24,082 22,920 19,531 19,144 5.98%
NOSH 179,190 178,924 174,122 173,880 120,000 119,680 120,483 6.83%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 22.07% 24.48% 18.90% 25.43% 23.97% 21.30% 25.43% -
ROE 11.42% 13.25% 9.41% 10.24% 8.17% 7.66% 7.80% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 7.86 7.60 6.93 5.55 6.51 5.87 4.88 8.26%
EPS 1.73 1.86 1.31 1.41 1.56 1.25 1.24 5.70%
DPS 1.00 0.50 0.75 1.00 0.60 0.80 0.00 -
NAPS 0.1515 0.1404 0.1392 0.1377 0.191 0.1632 0.1589 -0.79%
Adjusted Per Share Value based on latest NOSH - 173,880
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1.17 1.12 1.00 0.80 0.65 0.58 0.49 15.59%
EPS 0.26 0.28 0.19 0.20 0.15 0.12 0.12 13.74%
DPS 0.15 0.07 0.11 0.14 0.06 0.08 0.00 -
NAPS 0.0225 0.0208 0.0201 0.0199 0.019 0.0162 0.0158 6.06%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.20 0.19 0.19 0.20 0.15 0.19 0.23 -
P/RPS 2.55 2.50 2.74 3.61 2.31 3.24 4.72 -9.74%
P/EPS 11.56 10.22 14.50 14.18 9.62 15.20 18.55 -7.57%
EY 8.65 9.79 6.89 7.05 10.40 6.58 5.39 8.19%
DY 5.00 2.63 3.95 5.00 4.00 4.21 0.00 -
P/NAPS 1.32 1.35 1.36 1.45 0.79 1.16 1.45 -1.55%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 24/02/11 10/02/10 19/02/09 27/02/08 14/02/07 -
Price 0.21 0.20 0.265 0.19 0.15 0.18 0.23 -
P/RPS 2.67 2.63 3.82 3.43 2.31 3.07 4.72 -9.05%
P/EPS 12.14 10.75 20.23 13.48 9.62 14.40 18.55 -6.81%
EY 8.24 9.30 4.94 7.42 10.40 6.94 5.39 7.32%
DY 4.76 2.50 2.83 5.26 4.00 4.44 0.00 -
P/NAPS 1.39 1.42 1.90 1.38 0.79 1.10 1.45 -0.70%

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