[MIKROMB] YoY Cumulative Quarter Result on 31-Dec-2012 [#2]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 93.27%
YoY- -6.85%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 24,276 17,894 13,987 14,081 13,593 12,071 9,699 16.51%
PBT 7,796 4,853 3,196 3,941 4,417 3,260 3,097 16.62%
Tax -1,710 -583 -565 -833 -1,089 -979 -631 18.06%
NP 6,086 4,270 2,631 3,108 3,328 2,281 2,466 16.24%
-
NP to SH 5,972 4,231 2,614 3,100 3,328 2,281 2,466 15.87%
-
Tax Rate 21.93% 12.01% 17.68% 21.14% 24.65% 30.03% 20.37% -
Total Cost 18,190 13,624 11,356 10,973 10,265 9,790 7,233 16.60%
-
Net Worth 50,195 35,935 29,026 27,147 25,121 24,237 24,082 13.01%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 3,368 1,948 - 1,791 894 1,305 1,748 11.54%
Div Payout % 56.41% 46.05% - 57.80% 26.88% 57.25% 70.92% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 50,195 35,935 29,026 27,147 25,121 24,237 24,082 13.01%
NOSH 306,256 278,355 181,527 179,190 178,924 174,122 173,880 9.88%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 25.07% 23.86% 18.81% 22.07% 24.48% 18.90% 25.43% -
ROE 11.90% 11.77% 9.01% 11.42% 13.25% 9.41% 10.24% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 7.93 6.43 7.71 7.86 7.60 6.93 5.55 6.12%
EPS 1.95 1.52 1.44 1.73 1.86 1.31 1.41 5.55%
DPS 1.10 0.70 0.00 1.00 0.50 0.75 1.00 1.60%
NAPS 0.1639 0.1291 0.1599 0.1515 0.1404 0.1392 0.1377 2.94%
Adjusted Per Share Value based on latest NOSH - 178,690
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 2.01 1.48 1.16 1.17 1.12 1.00 0.80 16.58%
EPS 0.49 0.35 0.22 0.26 0.28 0.19 0.20 16.09%
DPS 0.28 0.16 0.00 0.15 0.07 0.11 0.14 12.24%
NAPS 0.0415 0.0297 0.024 0.0225 0.0208 0.0201 0.0199 13.02%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.40 0.235 0.23 0.20 0.19 0.19 0.20 -
P/RPS 5.05 3.66 2.99 2.55 2.50 2.74 3.61 5.75%
P/EPS 20.51 15.46 15.97 11.56 10.22 14.50 14.18 6.34%
EY 4.88 6.47 6.26 8.65 9.79 6.89 7.05 -5.94%
DY 2.75 2.98 0.00 5.00 2.63 3.95 5.00 -9.47%
P/NAPS 2.44 1.82 1.44 1.32 1.35 1.36 1.45 9.05%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 13/02/15 24/02/14 28/02/13 29/02/12 24/02/11 10/02/10 -
Price 0.53 0.34 0.245 0.21 0.20 0.265 0.19 -
P/RPS 6.69 5.29 3.18 2.67 2.63 3.82 3.43 11.77%
P/EPS 27.18 22.37 17.01 12.14 10.75 20.23 13.48 12.39%
EY 3.68 4.47 5.88 8.24 9.30 4.94 7.42 -11.02%
DY 2.08 2.06 0.00 4.76 2.50 2.83 5.26 -14.32%
P/NAPS 3.23 2.63 1.53 1.39 1.42 1.90 1.38 15.21%

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