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

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
TTM Result
Revenue	50,402	48,113	38,985	30,385	28,068	25,826	23,543	13.51%
YoY %	4.76%	23.41%	28.30%	8.25%	8.68%	9.70%	-	-
Horiz. %	214.08%	204.36%	165.59%	129.06%	119.22%	109.70%	100.00%	-
PBT	13,418	13,020	10,138	6,612	5,909	6,424	4,686	19.14%
YoY %	3.06%	28.43%	53.33%	11.90%	-8.02%	37.09%	-	-
Horiz. %	286.34%	277.85%	216.35%	141.10%	126.10%	137.09%	100.00%	-
Tax	-2,359	-2,523	-1,755	-993	-1,270	-1,606	-1,288	10.60%
YoY %	6.50%	-43.76%	-76.74%	21.81%	20.92%	-24.69%	-	-
Horiz. %	183.15%	195.89%	136.26%	77.10%	98.60%	124.69%	100.00%	-
NP	11,059	10,497	8,383	5,619	4,639	4,818	3,398	21.71%
YoY %	5.35%	25.22%	49.19%	21.13%	-3.72%	41.79%	-	-
Horiz. %	325.46%	308.92%	246.70%	165.36%	136.52%	141.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,891	10,342	8,258	5,584	4,630	4,808	3,398	21.40%
YoY %	5.31%	25.24%	47.89%	20.60%	-3.70%	41.49%	-	-
Horiz. %	320.51%	304.36%	243.03%	164.33%	136.26%	141.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.58%	19.38%	17.31%	15.02%	21.49%	25.00%	27.49%	-
YoY %	-9.29%	11.96%	15.25%	-30.11%	-14.04%	-9.06%	-	-
Horiz. %	63.95%	70.50%	62.97%	54.64%	78.17%	90.94%	100.00%	-
Total Cost	39,343	37,616	30,602	24,766	23,429	21,008	20,145	11.79%
YoY %	4.59%	22.92%	23.56%	5.71%	11.52%	4.28%	-	-
Horiz. %	195.30%	186.73%	151.91%	122.94%	116.30%	104.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	59,220	50,616	37,288	31,216	26,869	25,566	24,682	15.68%
YoY %	17.00%	35.74%	19.45%	16.18%	5.10%	3.58%	-	-
Horiz. %	239.93%	205.07%	151.07%	126.47%	108.86%	103.58%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	4,899	6,178	2,714	910	2,694	895	1,303	24.67%
YoY %	-20.70%	127.63%	198.24%	-66.22%	201.01%	-31.31%	-	-
Horiz. %	375.98%	474.14%	208.29%	69.84%	206.75%	68.69%	100.00%	-
Div Payout %	44.98%	59.74%	32.87%	16.31%	58.20%	18.62%	38.36%	-
YoY %	-24.71%	81.75%	101.53%	-71.98%	212.57%	-51.46%	-	-
Horiz. %	117.26%	155.74%	85.69%	42.52%	151.72%	48.54%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	59,220	50,616	37,288	31,216	26,869	25,566	24,682	15.68%
YoY %	17.00%	35.74%	19.45%	16.18%	5.10%	3.58%	-	-
Horiz. %	239.93%	205.07%	151.07%	126.47%	108.86%	103.58%	100.00%	-
NOSH	306,526	293,086	282,058	182,235	173,125	177,666	177,826	9.49%
YoY %	4.59%	3.91%	54.78%	5.26%	-2.56%	-0.09%	-	-
Horiz. %	172.37%	164.82%	158.61%	102.48%	97.36%	99.91%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	21.94%	21.82%	21.50%	18.49%	16.53%	18.66%	14.43%	-
YoY %	0.55%	1.49%	16.28%	11.86%	-11.41%	29.31%	-	-
Horiz. %	152.04%	151.21%	149.00%	128.14%	114.55%	129.31%	100.00%	-
ROE	18.39%	20.43%	22.15%	17.89%	17.23%	18.81%	13.77%	-
YoY %	-9.99%	-7.77%	23.81%	3.83%	-8.40%	36.60%	-	-
Horiz. %	133.55%	148.37%	160.86%	129.92%	125.13%	136.60%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	16.44	16.42	13.82	16.67	16.21	14.54	13.24	3.67%
YoY %	0.12%	18.81%	-17.10%	2.84%	11.49%	9.82%	-	-
Horiz. %	124.17%	124.02%	104.38%	125.91%	122.43%	109.82%	100.00%	-
EPS	3.55	3.53	2.93	3.06	2.67	2.71	1.91	10.87%
YoY %	0.57%	20.48%	-4.25%	14.61%	-1.48%	41.88%	-	-
Horiz. %	185.86%	184.82%	153.40%	160.21%	139.79%	141.88%	100.00%	-
DPS	1.60	2.11	0.96	0.50	1.56	0.50	0.73	13.95%
YoY %	-24.17%	119.79%	92.00%	-67.95%	212.00%	-31.51%	-	-
Horiz. %	219.18%	289.04%	131.51%	68.49%	213.70%	68.49%	100.00%	-
NAPS	0.1932	0.1727	0.1322	0.1713	0.1552	0.1439	0.1388	5.66%
YoY %	11.87%	30.64%	-22.83%	10.37%	7.85%	3.67%	-	-
Horiz. %	139.19%	124.42%	95.24%	123.41%	111.82%	103.67%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 182,235
RPS	4.70	4.48	3.63	2.83	2.61	2.41	2.19	13.55%
YoY %	4.91%	23.42%	28.27%	8.43%	8.30%	10.05%	-	-
Horiz. %	214.61%	204.57%	165.75%	129.22%	119.18%	110.05%	100.00%	-
EPS	1.01	0.96	0.77	0.52	0.43	0.45	0.32	21.09%
YoY %	5.21%	24.68%	48.08%	20.93%	-4.44%	40.62%	-	-
Horiz. %	315.62%	300.00%	240.62%	162.50%	134.38%	140.62%	100.00%	-
DPS	0.46	0.58	0.25	0.08	0.25	0.08	0.12	25.07%
YoY %	-20.69%	132.00%	212.50%	-68.00%	212.50%	-33.33%	-	-
Horiz. %	383.33%	483.33%	208.33%	66.67%	208.33%	66.67%	100.00%	-
NAPS	0.0552	0.0472	0.0347	0.0291	0.025	0.0238	0.023	15.69%
YoY %	16.95%	36.02%	19.24%	16.40%	5.04%	3.48%	-	-
Horiz. %	240.00%	205.22%	150.87%	126.52%	108.70%	103.48%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	66.05%	0.00%	80.67%	12.78%	1.53%	-24.71%	-	-
Horiz. %	258.62%	155.75%	155.75%	86.21%	76.44%	75.29%	100.00%	-
P/EPS	20.83	12.61	12.81	8.16	8.04	7.02	12.04	9.55%
YoY %	65.19%	-1.56%	56.99%	1.49%	14.53%	-41.69%	-	-
Horiz. %	173.01%	104.73%	106.40%	67.77%	66.78%	58.31%	100.00%	-
EY	4.80	7.93	7.81	12.26	12.44	14.24	8.31	-8.73%
YoY %	-39.47%	1.54%	-36.30%	-1.45%	-12.64%	71.36%	-	-
Horiz. %	57.76%	95.43%	93.98%	147.53%	149.70%	171.36%	100.00%	-
DY	2.16	4.74	2.57	2.00	7.24	2.63	3.19	-6.28%
YoY %	-54.43%	84.44%	28.50%	-72.38%	175.29%	-17.55%	-	-
Horiz. %	67.71%	148.59%	80.56%	62.70%	226.96%	82.45%	100.00%	-
P/NAPS	3.83	2.58	2.84	1.46	1.39	1.32	1.66	14.93%
YoY %	48.45%	-9.15%	94.52%	5.04%	5.30%	-20.48%	-	-
Horiz. %	230.72%	155.42%	171.08%	87.95%	83.73%	79.52%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
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%
YoY %	6.43%	20.69%	26.78%	56.41%	-10.69%	-9.03%	-	-
Horiz. %	206.94%	194.44%	161.11%	127.08%	81.25%	90.97%	100.00%	-
P/EPS	13.79	13.04	10.93	9.95	7.10	7.02	9.94	5.60%
YoY %	5.75%	19.30%	9.85%	40.14%	1.14%	-29.38%	-	-
Horiz. %	138.73%	131.19%	109.96%	100.10%	71.43%	70.62%	100.00%	-
EY	7.25	7.67	9.15	10.05	14.08	14.24	10.06	-5.30%
YoY %	-5.48%	-16.17%	-8.96%	-28.62%	-1.12%	41.55%	-	-
Horiz. %	72.07%	76.24%	90.95%	99.90%	139.96%	141.55%	100.00%	-
DY	3.27	4.58	3.01	1.64	8.19	2.63	3.86	-2.72%
YoY %	-28.60%	52.16%	83.54%	-79.98%	211.41%	-31.87%	-	-
Horiz. %	84.72%	118.65%	77.98%	42.49%	212.18%	68.13%	100.00%	-
P/NAPS	2.54	2.66	2.42	1.78	1.22	1.32	1.37	10.82%
YoY %	-4.51%	9.92%	35.96%	45.90%	-7.58%	-3.65%	-	-
Horiz. %	185.40%	194.16%	176.64%	129.93%	89.05%	96.35%	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