[MIKROMB] YoY 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- -6.42%
YoY- -20.16%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 13,743 9,285 7,677 6,998 6,854 6,394 5,248 17.39%
PBT 4,413 2,124 1,576 1,726 2,284 1,602 1,585 18.59%
Tax -1,172 -276 -252 -222 -404 -507 -420 18.64%
NP 3,241 1,848 1,324 1,504 1,880 1,095 1,165 18.58%
-
NP to SH 3,126 1,820 1,309 1,501 1,880 1,095 1,165 17.87%
-
Tax Rate 26.56% 12.99% 15.99% 12.86% 17.69% 31.65% 26.50% -
Total Cost 10,502 7,437 6,353 5,494 4,974 5,299 4,083 17.04%
-
Net Worth 50,230 35,600 29,070 27,071 25,138 24,194 23,943 13.13%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 1,838 - - 1,786 895 1,303 1,738 0.93%
Div Payout % 58.82% - - 119.05% 47.62% 119.05% 149.25% -
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 50,230 35,600 29,070 27,071 25,138 24,194 23,943 13.13%
NOSH 306,470 275,757 181,805 178,690 179,047 173,809 173,880 9.90%
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 23.58% 19.90% 17.25% 21.49% 27.43% 17.13% 22.20% -
ROE 6.22% 5.11% 4.50% 5.54% 7.48% 4.53% 4.87% -
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 4.48 3.37 4.22 3.92 3.83 3.68 3.02 6.79%
EPS 1.02 0.66 0.72 0.84 1.05 0.63 0.67 7.25%
DPS 0.60 0.00 0.00 1.00 0.50 0.75 1.00 -8.15%
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 1.14 0.77 0.64 0.58 0.57 0.53 0.43 17.63%
EPS 0.26 0.15 0.11 0.12 0.16 0.09 0.10 17.25%
DPS 0.15 0.00 0.00 0.15 0.07 0.11 0.14 1.15%
NAPS 0.0416 0.0295 0.0241 0.0224 0.0208 0.02 0.0198 13.16%
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 8.92 6.98 5.45 5.11 4.96 5.16 6.63 5.06%
P/EPS 39.22 35.61 31.94 23.81 18.10 30.16 29.85 4.65%
EY 2.55 2.81 3.13 4.20 5.53 3.32 3.35 -4.44%
DY 1.50 0.00 0.00 5.00 2.63 3.95 5.00 -18.17%
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 11.82 10.10 5.80 5.36 5.22 7.20 6.30 11.05%
P/EPS 51.96 51.52 34.03 25.00 19.05 42.06 28.36 10.61%
EY 1.92 1.94 2.94 4.00 5.25 2.38 3.53 -9.64%
DY 1.13 0.00 0.00 4.76 2.50 2.83 5.26 -22.60%
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