[MIKROMB] YoY TTM Result on 30-Jun-2012 [#4]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 15.55%
YoY- 41.5%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 38,985 30,385 28,068 25,826 23,543 20,230 15,258 16.91%
PBT 10,138 6,612 5,909 6,424 4,686 4,940 4,272 15.48%
Tax -1,755 -993 -1,270 -1,606 -1,288 -1,236 -1,086 8.32%
NP 8,383 5,619 4,639 4,818 3,398 3,704 3,186 17.48%
-
NP to SH 8,258 5,584 4,630 4,808 3,398 3,704 3,186 17.19%
-
Tax Rate 17.31% 15.02% 21.49% 25.00% 27.49% 25.02% 25.42% -
Total Cost 30,602 24,766 23,429 21,008 20,145 16,526 12,072 16.76%
-
Net Worth 37,288 31,216 26,869 25,566 24,682 23,390 23,766 7.79%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 2,714 910 2,694 895 1,303 6,966 719 24.76%
Div Payout % 32.87% 16.31% 58.20% 18.62% 38.36% 188.07% 22.58% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 37,288 31,216 26,869 25,566 24,682 23,390 23,766 7.79%
NOSH 282,058 182,235 173,125 177,666 177,826 172,499 121,071 15.12%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 21.50% 18.49% 16.53% 18.66% 14.43% 18.31% 20.88% -
ROE 22.15% 17.89% 17.23% 18.81% 13.77% 15.84% 13.41% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 13.82 16.67 16.21 14.54 13.24 11.73 12.60 1.55%
EPS 2.93 3.06 2.67 2.71 1.91 2.15 2.63 1.81%
DPS 0.96 0.50 1.56 0.50 0.73 4.04 0.60 8.14%
NAPS 0.1322 0.1713 0.1552 0.1439 0.1388 0.1356 0.1963 -6.37%
Adjusted Per Share Value based on latest NOSH - 177,666
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 3.23 2.51 2.32 2.14 1.95 1.67 1.26 16.97%
EPS 0.68 0.46 0.38 0.40 0.28 0.31 0.26 17.37%
DPS 0.22 0.08 0.22 0.07 0.11 0.58 0.06 24.16%
NAPS 0.0309 0.0258 0.0222 0.0212 0.0204 0.0194 0.0197 7.78%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.375 0.25 0.215 0.19 0.23 0.19 0.18 -
P/RPS 2.71 1.50 1.33 1.31 1.74 1.62 1.43 11.23%
P/EPS 12.81 8.16 8.04 7.02 12.04 8.85 6.84 11.01%
EY 7.81 12.26 12.44 14.24 8.31 11.30 14.62 -9.91%
DY 2.57 2.00 7.24 2.63 3.19 21.25 3.33 -4.22%
P/NAPS 2.84 1.46 1.39 1.32 1.66 1.40 0.92 20.65%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 29/08/14 29/08/13 30/08/12 26/08/11 27/08/10 21/08/09 -
Price 0.32 0.305 0.19 0.19 0.19 0.20 0.25 -
P/RPS 2.32 1.83 1.17 1.31 1.44 1.71 1.98 2.67%
P/EPS 10.93 9.95 7.10 7.02 9.94 9.31 9.50 2.36%
EY 9.15 10.05 14.08 14.24 10.06 10.74 10.53 -2.31%
DY 3.01 1.64 8.19 2.63 3.86 20.19 2.40 3.84%
P/NAPS 2.42 1.78 1.22 1.32 1.37 1.47 1.27 11.33%

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