[MIKROMB] YoY Cumulative Quarter Result on 31-Mar-2011 [#3]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 31.04%
YoY- -0.83%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 21,810 21,153 18,384 17,593 14,729 11,040 10,763 12.48%
PBT 4,994 5,290 4,987 4,216 3,897 3,282 2,543 11.89%
Tax -935 -938 -1,235 -1,227 -883 -774 -507 10.73%
NP 4,059 4,352 3,752 2,989 3,014 2,508 2,036 12.18%
-
NP to SH 4,035 4,354 3,752 2,989 3,014 2,508 2,036 12.06%
-
Tax Rate 18.72% 17.73% 24.76% 29.10% 22.66% 23.58% 19.94% -
Total Cost 17,751 16,801 14,632 14,604 11,715 8,532 8,727 12.55%
-
Net Worth 30,498 28,534 25,531 23,929 22,875 22,860 19,162 8.04%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 908 2,698 893 1,318 3,484 - 958 -0.88%
Div Payout % 22.52% 61.98% 23.81% 44.12% 115.61% - 47.06% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 30,498 28,534 25,531 23,929 22,875 22,860 19,162 8.04%
NOSH 181,756 179,917 178,666 175,823 176,774 120,000 119,764 7.19%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 18.61% 20.57% 20.41% 16.99% 20.46% 22.72% 18.92% -
ROE 13.23% 15.26% 14.70% 12.49% 13.18% 10.97% 10.63% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 12.00 11.76 10.29 10.01 8.45 9.20 8.99 4.92%
EPS 2.22 2.42 2.10 1.70 1.73 2.09 1.70 4.54%
DPS 0.50 1.50 0.50 0.75 2.00 0.00 0.80 -7.53%
NAPS 0.1678 0.1586 0.1429 0.1361 0.1313 0.1905 0.16 0.79%
Adjusted Per Share Value based on latest NOSH - 176,999
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 1.80 1.75 1.52 1.46 1.22 0.91 0.89 12.44%
EPS 0.33 0.36 0.31 0.25 0.25 0.21 0.17 11.68%
DPS 0.08 0.22 0.07 0.11 0.29 0.00 0.08 0.00%
NAPS 0.0252 0.0236 0.0211 0.0198 0.0189 0.0189 0.0159 7.97%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.235 0.20 0.21 0.22 0.19 0.14 0.19 -
P/RPS 1.96 1.70 2.04 2.20 2.25 1.52 2.11 -1.22%
P/EPS 10.59 8.26 10.00 12.94 10.98 6.70 11.18 -0.89%
EY 9.45 12.10 10.00 7.73 9.11 14.93 8.95 0.90%
DY 2.13 7.50 2.38 3.41 10.53 0.00 4.21 -10.73%
P/NAPS 1.40 1.26 1.47 1.62 1.45 0.73 1.19 2.74%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/05/14 21/05/13 31/05/12 24/05/11 12/05/10 26/05/09 29/05/08 -
Price 0.245 0.20 0.22 0.22 0.20 0.17 0.19 -
P/RPS 2.04 1.70 2.14 2.20 2.37 1.85 2.11 -0.56%
P/EPS 11.04 8.26 10.48 12.94 11.56 8.13 11.18 -0.20%
EY 9.06 12.10 9.55 7.73 8.65 12.29 8.95 0.20%
DY 2.04 7.50 2.27 3.41 10.00 0.00 4.21 -11.36%
P/NAPS 1.46 1.26 1.54 1.62 1.52 0.89 1.19 3.46%

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