[MIKROMB] YoY TTM Result on 30-Jun-2011 [#4]

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
TTM Result
Revenue	30,385	28,068	25,826	23,543	20,230	15,258	16,727	10.45%
YoY %	8.25%	8.68%	9.70%	16.38%	32.59%	-8.78%	-	-
Horiz. %	181.65%	167.80%	154.40%	140.75%	120.94%	91.22%	100.00%	-
PBT	6,612	5,909	6,424	4,686	4,940	4,272	4,653	6.02%
YoY %	11.90%	-8.02%	37.09%	-5.14%	15.64%	-8.19%	-	-
Horiz. %	142.10%	126.99%	138.06%	100.71%	106.17%	91.81%	100.00%	-
Tax	-993	-1,270	-1,606	-1,288	-1,236	-1,086	-1,336	-4.82%
YoY %	21.81%	20.92%	-24.69%	-4.21%	-13.81%	18.71%	-	-
Horiz. %	74.33%	95.06%	120.21%	96.41%	92.51%	81.29%	100.00%	-
NP	5,619	4,639	4,818	3,398	3,704	3,186	3,317	9.17%
YoY %	21.13%	-3.72%	41.79%	-8.26%	16.26%	-3.95%	-	-
Horiz. %	169.40%	139.86%	145.25%	102.44%	111.67%	96.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,584	4,630	4,808	3,398	3,704	3,186	3,317	9.06%
YoY %	20.60%	-3.70%	41.49%	-8.26%	16.26%	-3.95%	-	-
Horiz. %	168.34%	139.58%	144.95%	102.44%	111.67%	96.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.02%	21.49%	25.00%	27.49%	25.02%	25.42%	28.71%	-
YoY %	-30.11%	-14.04%	-9.06%	9.87%	-1.57%	-11.46%	-	-
Horiz. %	52.32%	74.85%	87.08%	95.75%	87.15%	88.54%	100.00%	-
Total Cost	24,766	23,429	21,008	20,145	16,526	12,072	13,410	10.76%
YoY %	5.71%	11.52%	4.28%	21.90%	36.90%	-9.98%	-	-
Horiz. %	184.68%	174.71%	156.66%	150.22%	123.24%	90.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	31,216	26,869	25,566	24,682	23,390	23,766	20,017	7.68%
YoY %	16.18%	5.10%	3.58%	5.52%	-1.58%	18.73%	-	-
Horiz. %	155.95%	134.23%	127.72%	123.31%	116.85%	118.73%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	910	2,694	895	1,303	6,966	719	964	-0.95%
YoY %	-66.22%	201.01%	-31.31%	-81.29%	868.85%	-25.41%	-	-
Horiz. %	94.40%	279.46%	92.84%	135.17%	722.61%	74.59%	100.00%	-
Div Payout %	16.31%	58.20%	18.62%	38.36%	188.07%	22.58%	29.09%	-
YoY %	-71.98%	212.57%	-51.46%	-79.60%	732.91%	-22.38%	-	-
Horiz. %	56.07%	200.07%	64.01%	131.87%	646.51%	77.62%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	31,216	26,869	25,566	24,682	23,390	23,766	20,017	7.68%
YoY %	16.18%	5.10%	3.58%	5.52%	-1.58%	18.73%	-	-
Horiz. %	155.95%	134.23%	127.72%	123.31%	116.85%	118.73%	100.00%	-
NOSH	182,235	173,125	177,666	177,826	172,499	121,071	119,719	7.25%
YoY %	5.26%	-2.56%	-0.09%	3.09%	42.48%	1.13%	-	-
Horiz. %	152.22%	144.61%	148.40%	148.54%	144.09%	101.13%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	18.49%	16.53%	18.66%	14.43%	18.31%	20.88%	19.83%	-
YoY %	11.86%	-11.41%	29.31%	-21.19%	-12.31%	5.30%	-	-
Horiz. %	93.24%	83.36%	94.10%	72.77%	92.33%	105.30%	100.00%	-
ROE	17.89%	17.23%	18.81%	13.77%	15.84%	13.41%	16.57%	-
YoY %	3.83%	-8.40%	36.60%	-13.07%	18.12%	-19.07%	-	-
Horiz. %	107.97%	103.98%	113.52%	83.10%	95.59%	80.93%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	16.67	16.21	14.54	13.24	11.73	12.60	13.97	2.98%
YoY %	2.84%	11.49%	9.82%	12.87%	-6.90%	-9.81%	-	-
Horiz. %	119.33%	116.03%	104.08%	94.77%	83.97%	90.19%	100.00%	-
EPS	3.06	2.67	2.71	1.91	2.15	2.63	2.77	1.67%
YoY %	14.61%	-1.48%	41.88%	-11.16%	-18.25%	-5.05%	-	-
Horiz. %	110.47%	96.39%	97.83%	68.95%	77.62%	94.95%	100.00%	-
DPS	0.50	1.56	0.50	0.73	4.04	0.60	0.80	-7.53%
YoY %	-67.95%	212.00%	-31.51%	-81.93%	573.33%	-25.00%	-	-
Horiz. %	62.50%	195.00%	62.50%	91.25%	505.00%	75.00%	100.00%	-
NAPS	0.1713	0.1552	0.1439	0.1388	0.1356	0.1963	0.1672	0.40%
YoY %	10.37%	7.85%	3.67%	2.36%	-30.92%	17.40%	-	-
Horiz. %	102.45%	92.82%	86.06%	83.01%	81.10%	117.40%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 177,826
RPS	2.83	2.61	2.41	2.19	1.88	1.42	1.56	10.43%
YoY %	8.43%	8.30%	10.05%	16.49%	32.39%	-8.97%	-	-
Horiz. %	181.41%	167.31%	154.49%	140.38%	120.51%	91.03%	100.00%	-
EPS	0.52	0.43	0.45	0.32	0.35	0.30	0.31	8.99%
YoY %	20.93%	-4.44%	40.62%	-8.57%	16.67%	-3.23%	-	-
Horiz. %	167.74%	138.71%	145.16%	103.23%	112.90%	96.77%	100.00%	-
DPS	0.08	0.25	0.08	0.12	0.65	0.07	0.09	-1.94%
YoY %	-68.00%	212.50%	-33.33%	-81.54%	828.57%	-22.22%	-	-
Horiz. %	88.89%	277.78%	88.89%	133.33%	722.22%	77.78%	100.00%	-
NAPS	0.0291	0.025	0.0238	0.023	0.0218	0.0221	0.0186	7.74%
YoY %	16.40%	5.04%	3.48%	5.50%	-1.36%	18.82%	-	-
Horiz. %	156.45%	134.41%	127.96%	123.66%	117.20%	118.82%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	0.25	0.215	0.19	0.23	0.19	0.18	0.19	-
P/RPS	1.50	1.33	1.31	1.74	1.62	1.43	1.36	1.64%
YoY %	12.78%	1.53%	-24.71%	7.41%	13.29%	5.15%	-	-
Horiz. %	110.29%	97.79%	96.32%	127.94%	119.12%	105.15%	100.00%	-
P/EPS	8.16	8.04	7.02	12.04	8.85	6.84	6.86	2.93%
YoY %	1.49%	14.53%	-41.69%	36.05%	29.39%	-0.29%	-	-
Horiz. %	118.95%	117.20%	102.33%	175.51%	129.01%	99.71%	100.00%	-
EY	12.26	12.44	14.24	8.31	11.30	14.62	14.58	-2.84%
YoY %	-1.45%	-12.64%	71.36%	-26.46%	-22.71%	0.27%	-	-
Horiz. %	84.09%	85.32%	97.67%	57.00%	77.50%	100.27%	100.00%	-
DY	2.00	7.24	2.63	3.19	21.25	3.33	4.21	-11.66%
YoY %	-72.38%	175.29%	-17.55%	-84.99%	538.14%	-20.90%	-	-
Horiz. %	47.51%	171.97%	62.47%	75.77%	504.75%	79.10%	100.00%	-
P/NAPS	1.46	1.39	1.32	1.66	1.40	0.92	1.14	4.20%
YoY %	5.04%	5.30%	-20.48%	18.57%	52.17%	-19.30%	-	-
Horiz. %	128.07%	121.93%	115.79%	145.61%	122.81%	80.70%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	29/08/14	29/08/13	30/08/12	26/08/11	27/08/10	21/08/09	26/08/08	-
Price	0.305	0.19	0.19	0.19	0.20	0.25	0.17	-
P/RPS	1.83	1.17	1.31	1.44	1.71	1.98	1.22	6.98%
YoY %	56.41%	-10.69%	-9.03%	-15.79%	-13.64%	62.30%	-	-
Horiz. %	150.00%	95.90%	107.38%	118.03%	140.16%	162.30%	100.00%	-
P/EPS	9.95	7.10	7.02	9.94	9.31	9.50	6.14	8.37%
YoY %	40.14%	1.14%	-29.38%	6.77%	-2.00%	54.72%	-	-
Horiz. %	162.05%	115.64%	114.33%	161.89%	151.63%	154.72%	100.00%	-
EY	10.05	14.08	14.24	10.06	10.74	10.53	16.30	-7.74%
YoY %	-28.62%	-1.12%	41.55%	-6.33%	1.99%	-35.40%	-	-
Horiz. %	61.66%	86.38%	87.36%	61.72%	65.89%	64.60%	100.00%	-
DY	1.64	8.19	2.63	3.86	20.19	2.40	4.71	-16.11%
YoY %	-79.98%	211.41%	-31.87%	-80.88%	741.25%	-49.04%	-	-
Horiz. %	34.82%	173.89%	55.84%	81.95%	428.66%	50.96%	100.00%	-
P/NAPS	1.78	1.22	1.32	1.37	1.47	1.27	1.02	9.71%
YoY %	45.90%	-7.58%	-3.65%	-6.80%	15.75%	24.51%	-	-
Horiz. %	174.51%	119.61%	129.41%	134.31%	144.12%	124.51%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos