[MIKROMB] YoY Cumulative Quarter Result on 31-Dec-2011 [#2]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 129.83%
YoY- 45.9%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 17,894 13,987 14,081 13,593 12,071 9,699 7,809 14.81%
PBT 4,853 3,196 3,941 4,417 3,260 3,097 2,523 11.51%
Tax -583 -565 -833 -1,089 -979 -631 -651 -1.82%
NP 4,270 2,631 3,108 3,328 2,281 2,466 1,872 14.72%
-
NP to SH 4,231 2,614 3,100 3,328 2,281 2,466 1,872 14.55%
-
Tax Rate 12.01% 17.68% 21.14% 24.65% 30.03% 20.37% 25.80% -
Total Cost 13,624 11,356 10,973 10,265 9,790 7,233 5,937 14.84%
-
Net Worth 35,935 29,026 27,147 25,121 24,237 24,082 22,920 7.77%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 1,948 - 1,791 894 1,305 1,748 720 18.03%
Div Payout % 46.05% - 57.80% 26.88% 57.25% 70.92% 38.46% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 35,935 29,026 27,147 25,121 24,237 24,082 22,920 7.77%
NOSH 278,355 181,527 179,190 178,924 174,122 173,880 120,000 15.04%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 23.86% 18.81% 22.07% 24.48% 18.90% 25.43% 23.97% -
ROE 11.77% 9.01% 11.42% 13.25% 9.41% 10.24% 8.17% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 6.43 7.71 7.86 7.60 6.93 5.55 6.51 -0.20%
EPS 1.52 1.44 1.73 1.86 1.31 1.41 1.56 -0.43%
DPS 0.70 0.00 1.00 0.50 0.75 1.00 0.60 2.60%
NAPS 0.1291 0.1599 0.1515 0.1404 0.1392 0.1377 0.191 -6.31%
Adjusted Per Share Value based on latest NOSH - 179,047
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 1.67 1.30 1.31 1.27 1.12 0.90 0.73 14.78%
EPS 0.39 0.24 0.29 0.31 0.21 0.23 0.17 14.83%
DPS 0.18 0.00 0.17 0.08 0.12 0.16 0.07 17.03%
NAPS 0.0335 0.027 0.0253 0.0234 0.0226 0.0224 0.0214 7.75%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.235 0.23 0.20 0.19 0.19 0.20 0.15 -
P/RPS 3.66 2.99 2.55 2.50 2.74 3.61 2.31 7.96%
P/EPS 15.46 15.97 11.56 10.22 14.50 14.18 9.62 8.22%
EY 6.47 6.26 8.65 9.79 6.89 7.05 10.40 -7.60%
DY 2.98 0.00 5.00 2.63 3.95 5.00 4.00 -4.78%
P/NAPS 1.82 1.44 1.32 1.35 1.36 1.45 0.79 14.91%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 13/02/15 24/02/14 28/02/13 29/02/12 24/02/11 10/02/10 19/02/09 -
Price 0.34 0.245 0.21 0.20 0.265 0.19 0.15 -
P/RPS 5.29 3.18 2.67 2.63 3.82 3.43 2.31 14.80%
P/EPS 22.37 17.01 12.14 10.75 20.23 13.48 9.62 15.09%
EY 4.47 5.88 8.24 9.30 4.94 7.42 10.40 -13.12%
DY 2.06 0.00 4.76 2.50 2.83 5.26 4.00 -10.46%
P/NAPS 2.63 1.53 1.39 1.42 1.90 1.38 0.79 22.18%

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