[MIKROMB] YoY Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 100.31%
YoY- -15.68%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 25,596 24,276 17,894 13,987 14,081 13,593 12,071 13.33%
PBT 8,026 7,796 4,853 3,196 3,941 4,417 3,260 16.18%
Tax -1,714 -1,710 -583 -565 -833 -1,089 -979 9.77%
NP 6,312 6,086 4,270 2,631 3,108 3,328 2,281 18.46%
-
NP to SH 6,240 5,972 4,231 2,614 3,100 3,328 2,281 18.24%
-
Tax Rate 21.36% 21.93% 12.01% 17.68% 21.14% 24.65% 30.03% -
Total Cost 19,284 18,190 13,624 11,356 10,973 10,265 9,790 11.95%
-
Net Worth 56,436 50,195 35,935 29,026 27,147 25,121 24,237 15.11%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 1,844 3,368 1,948 - 1,791 894 1,305 5.92%
Div Payout % 29.56% 56.41% 46.05% - 57.80% 26.88% 57.25% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 56,436 50,195 35,935 29,026 27,147 25,121 24,237 15.11%
NOSH 307,389 306,256 278,355 181,527 179,190 178,924 174,122 9.92%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 24.66% 25.07% 23.86% 18.81% 22.07% 24.48% 18.90% -
ROE 11.06% 11.90% 11.77% 9.01% 11.42% 13.25% 9.41% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 8.33 7.93 6.43 7.71 7.86 7.60 6.93 3.11%
EPS 2.03 1.95 1.52 1.44 1.73 1.86 1.31 7.56%
DPS 0.60 1.10 0.70 0.00 1.00 0.50 0.75 -3.64%
NAPS 0.1836 0.1639 0.1291 0.1599 0.1515 0.1404 0.1392 4.71%
Adjusted Per Share Value based on latest NOSH - 181,805
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 2.12 2.01 1.48 1.16 1.17 1.12 1.00 13.32%
EPS 0.52 0.49 0.35 0.22 0.26 0.28 0.19 18.25%
DPS 0.15 0.28 0.16 0.00 0.15 0.07 0.11 5.30%
NAPS 0.0467 0.0415 0.0297 0.024 0.0225 0.0208 0.0201 15.07%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.505 0.40 0.235 0.23 0.20 0.19 0.19 -
P/RPS 6.06 5.05 3.66 2.99 2.55 2.50 2.74 14.13%
P/EPS 24.88 20.51 15.46 15.97 11.56 10.22 14.50 9.40%
EY 4.02 4.88 6.47 6.26 8.65 9.79 6.89 -8.58%
DY 1.19 2.75 2.98 0.00 5.00 2.63 3.95 -18.10%
P/NAPS 2.75 2.44 1.82 1.44 1.32 1.35 1.36 12.43%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 26/02/16 13/02/15 24/02/14 28/02/13 29/02/12 24/02/11 -
Price 0.54 0.53 0.34 0.245 0.21 0.20 0.265 -
P/RPS 6.49 6.69 5.29 3.18 2.67 2.63 3.82 9.22%
P/EPS 26.60 27.18 22.37 17.01 12.14 10.75 20.23 4.66%
EY 3.76 3.68 4.47 5.88 8.24 9.30 4.94 -4.44%
DY 1.11 2.08 2.06 0.00 4.76 2.50 2.83 -14.43%
P/NAPS 2.94 3.23 2.63 1.53 1.39 1.42 1.90 7.54%

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