[MIKROMB] YoY TTM Result on 30-Jun-2014 [#4]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 29.5%
YoY- 20.6%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 50,402 48,113 38,985 30,385 28,068 25,826 23,543 13.51%
PBT 13,418 13,020 10,138 6,612 5,909 6,424 4,686 19.14%
Tax -2,359 -2,523 -1,755 -993 -1,270 -1,606 -1,288 10.60%
NP 11,059 10,497 8,383 5,619 4,639 4,818 3,398 21.71%
-
NP to SH 10,891 10,342 8,258 5,584 4,630 4,808 3,398 21.40%
-
Tax Rate 17.58% 19.38% 17.31% 15.02% 21.49% 25.00% 27.49% -
Total Cost 39,343 37,616 30,602 24,766 23,429 21,008 20,145 11.79%
-
Net Worth 59,220 50,616 37,288 31,216 26,869 25,566 24,682 15.68%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 4,899 6,178 2,714 910 2,694 895 1,303 24.67%
Div Payout % 44.98% 59.74% 32.87% 16.31% 58.20% 18.62% 38.36% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 59,220 50,616 37,288 31,216 26,869 25,566 24,682 15.68%
NOSH 306,526 293,086 282,058 182,235 173,125 177,666 177,826 9.49%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 21.94% 21.82% 21.50% 18.49% 16.53% 18.66% 14.43% -
ROE 18.39% 20.43% 22.15% 17.89% 17.23% 18.81% 13.77% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 16.44 16.42 13.82 16.67 16.21 14.54 13.24 3.67%
EPS 3.55 3.53 2.93 3.06 2.67 2.71 1.91 10.87%
DPS 1.60 2.11 0.96 0.50 1.56 0.50 0.73 13.95%
NAPS 0.1932 0.1727 0.1322 0.1713 0.1552 0.1439 0.1388 5.66%
Adjusted Per Share Value based on latest NOSH - 182,235
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 4.17 3.98 3.23 2.51 2.32 2.14 1.95 13.49%
EPS 0.90 0.86 0.68 0.46 0.38 0.40 0.28 21.46%
DPS 0.41 0.51 0.22 0.08 0.22 0.07 0.11 24.49%
NAPS 0.049 0.0419 0.0309 0.0258 0.0222 0.0212 0.0204 15.70%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.74 0.445 0.375 0.25 0.215 0.19 0.23 -
P/RPS 4.50 2.71 2.71 1.50 1.33 1.31 1.74 17.14%
P/EPS 20.83 12.61 12.81 8.16 8.04 7.02 12.04 9.55%
EY 4.80 7.93 7.81 12.26 12.44 14.24 8.31 -8.73%
DY 2.16 4.74 2.57 2.00 7.24 2.63 3.19 -6.28%
P/NAPS 3.83 2.58 2.84 1.46 1.39 1.32 1.66 14.93%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 28/08/17 30/08/16 27/08/15 29/08/14 29/08/13 30/08/12 26/08/11 -
Price 0.49 0.46 0.32 0.305 0.19 0.19 0.19 -
P/RPS 2.98 2.80 2.32 1.83 1.17 1.31 1.44 12.87%
P/EPS 13.79 13.04 10.93 9.95 7.10 7.02 9.94 5.60%
EY 7.25 7.67 9.15 10.05 14.08 14.24 10.06 -5.30%
DY 3.27 4.58 3.01 1.64 8.19 2.63 3.86 -2.72%
P/NAPS 2.54 2.66 2.42 1.78 1.22 1.32 1.37 10.82%

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