[MIKROMB] YoY TTM Result on 30-Jun-2010 [#4]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 0.33%
YoY- 16.26%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 28,068 25,826 23,543 20,230 15,258 16,727 11,730 15.63%
PBT 5,909 6,424 4,686 4,940 4,272 4,653 3,427 9.49%
Tax -1,270 -1,606 -1,288 -1,236 -1,086 -1,336 -693 10.61%
NP 4,639 4,818 3,398 3,704 3,186 3,317 2,734 9.20%
-
NP to SH 4,630 4,808 3,398 3,704 3,186 3,317 2,734 9.16%
-
Tax Rate 21.49% 25.00% 27.49% 25.02% 25.42% 28.71% 20.22% -
Total Cost 23,429 21,008 20,145 16,526 12,072 13,410 8,996 17.27%
-
Net Worth 26,869 25,566 24,682 23,390 23,766 20,017 19,480 5.50%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 2,694 895 1,303 6,966 719 964 - -
Div Payout % 58.20% 18.62% 38.36% 188.07% 22.58% 29.09% - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 26,869 25,566 24,682 23,390 23,766 20,017 19,480 5.50%
NOSH 173,125 177,666 177,826 172,499 121,071 119,719 120,178 6.26%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 16.53% 18.66% 14.43% 18.31% 20.88% 19.83% 23.31% -
ROE 17.23% 18.81% 13.77% 15.84% 13.41% 16.57% 14.03% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 16.21 14.54 13.24 11.73 12.60 13.97 9.76 8.81%
EPS 2.67 2.71 1.91 2.15 2.63 2.77 2.27 2.73%
DPS 1.56 0.50 0.73 4.04 0.60 0.80 0.00 -
NAPS 0.1552 0.1439 0.1388 0.1356 0.1963 0.1672 0.1621 -0.72%
Adjusted Per Share Value based on latest NOSH - 172,499
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 2.32 2.14 1.95 1.67 1.26 1.38 0.97 15.62%
EPS 0.38 0.40 0.28 0.31 0.26 0.27 0.23 8.72%
DPS 0.22 0.07 0.11 0.58 0.06 0.08 0.00 -
NAPS 0.0222 0.0212 0.0204 0.0194 0.0197 0.0166 0.0161 5.49%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.215 0.19 0.23 0.19 0.18 0.19 0.20 -
P/RPS 1.33 1.31 1.74 1.62 1.43 1.36 2.05 -6.95%
P/EPS 8.04 7.02 12.04 8.85 6.84 6.86 8.79 -1.47%
EY 12.44 14.24 8.31 11.30 14.62 14.58 11.37 1.50%
DY 7.24 2.63 3.19 21.25 3.33 4.21 0.00 -
P/NAPS 1.39 1.32 1.66 1.40 0.92 1.14 1.23 2.05%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 30/08/12 26/08/11 27/08/10 21/08/09 26/08/08 28/08/07 -
Price 0.19 0.19 0.19 0.20 0.25 0.17 0.18 -
P/RPS 1.17 1.31 1.44 1.71 1.98 1.22 1.84 -7.26%
P/EPS 7.10 7.02 9.94 9.31 9.50 6.14 7.91 -1.78%
EY 14.08 14.24 10.06 10.74 10.53 16.30 12.64 1.81%
DY 8.19 2.63 3.86 20.19 2.40 4.71 0.00 -
P/NAPS 1.22 1.32 1.37 1.47 1.27 1.02 1.11 1.58%

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