[MIKROMB] YoY TTM Result on 30-Jun-2018 [#4]

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
TTM Result
Revenue	58,220	50,425	41,133	47,793	50,402	48,113	38,985	6.90%
YoY %	15.46%	22.59%	-13.94%	-5.18%	4.76%	23.41%	-	-
Horiz. %	149.34%	129.34%	105.51%	122.59%	129.29%	123.41%	100.00%	-
PBT	6,520	4,789	5,367	9,741	13,418	13,020	10,138	-7.08%
YoY %	36.15%	-10.77%	-44.90%	-27.40%	3.06%	28.43%	-	-
Horiz. %	64.31%	47.24%	52.94%	96.08%	132.35%	128.43%	100.00%	-
Tax	-1,585	-1,643	-1,026	-3,552	-2,359	-2,523	-1,755	-1.68%
YoY %	3.53%	-60.14%	71.11%	-50.57%	6.50%	-43.76%	-	-
Horiz. %	90.31%	93.62%	58.46%	202.39%	134.42%	143.76%	100.00%	-
NP	4,935	3,146	4,341	6,189	11,059	10,497	8,383	-8.44%
YoY %	56.87%	-27.53%	-29.86%	-44.04%	5.35%	25.22%	-	-
Horiz. %	58.87%	37.53%	51.78%	73.83%	131.92%	125.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,961	3,146	4,221	5,977	10,891	10,342	8,258	-8.13%
YoY %	57.69%	-25.47%	-29.38%	-45.12%	5.31%	25.24%	-	-
Horiz. %	60.08%	38.10%	51.11%	72.38%	131.88%	125.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.31%	34.31%	19.12%	36.46%	17.58%	19.38%	17.31%	-
YoY %	-29.15%	79.45%	-47.56%	107.39%	-9.29%	11.96%	-	-
Horiz. %	140.44%	198.21%	110.46%	210.63%	101.56%	111.96%	100.00%	-
Total Cost	53,285	47,279	36,792	41,604	39,343	37,616	30,602	9.67%
YoY %	12.70%	28.50%	-11.57%	5.75%	4.59%	22.92%	-	-
Horiz. %	174.12%	154.50%	120.23%	135.95%	128.56%	122.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	101,700	94,402	59,721	58,056	59,220	50,616	37,288	18.18%
YoY %	7.73%	58.07%	2.87%	-1.97%	17.00%	35.74%	-	-
Horiz. %	272.74%	253.17%	160.16%	155.70%	158.82%	135.74%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	294	-	1,292	3,933	4,899	6,178	2,714	-30.93%
YoY %	0.00%	-	-67.15%	-19.72%	-20.70%	127.63%	-	-
Horiz. %	10.83%	-	47.61%	144.92%	180.51%	227.63%	100.00%	-
Div Payout %	5.94%	-	30.62%	65.81%	44.98%	59.74%	32.87%	-
YoY %	0.00%	-	-53.47%	46.31%	-24.71%	81.75%	-	-
Horiz. %	18.07%	-	93.15%	200.21%	136.84%	181.75%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	101,700	94,402	59,721	58,056	59,220	50,616	37,288	18.18%
YoY %	7.73%	58.07%	2.87%	-1.97%	17.00%	35.74%	-	-
Horiz. %	272.74%	253.17%	160.16%	155.70%	158.82%	135.74%	100.00%	-
NOSH	589,226	589,226	430,892	430,892	306,526	293,086	282,058	13.05%
YoY %	0.00%	36.75%	0.00%	40.57%	4.59%	3.91%	-	-
Horiz. %	208.90%	208.90%	152.77%	152.77%	108.67%	103.91%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	8.48%	6.24%	10.55%	12.95%	21.94%	21.82%	21.50%	-
YoY %	35.90%	-40.85%	-18.53%	-40.98%	0.55%	1.49%	-	-
Horiz. %	39.44%	29.02%	49.07%	60.23%	102.05%	101.49%	100.00%	-
ROE	4.88%	3.33%	7.07%	10.30%	18.39%	20.43%	22.15%	-
YoY %	46.55%	-52.90%	-31.36%	-43.99%	-9.99%	-7.77%	-	-
Horiz. %	22.03%	15.03%	31.92%	46.50%	83.02%	92.23%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	9.88	8.80	9.55	11.28	16.44	16.42	13.82	-5.43%
YoY %	12.27%	-7.85%	-15.34%	-31.39%	0.12%	18.81%	-	-
Horiz. %	71.49%	63.68%	69.10%	81.62%	118.96%	118.81%	100.00%	-
EPS	0.84	0.55	0.98	1.41	3.55	3.53	2.93	-18.78%
YoY %	52.73%	-43.88%	-30.50%	-60.28%	0.57%	20.48%	-	-
Horiz. %	28.67%	18.77%	33.45%	48.12%	121.16%	120.48%	100.00%	-
DPS	0.05	0.00	0.30	0.93	1.60	2.11	0.96	-38.86%
YoY %	0.00%	0.00%	-67.74%	-41.87%	-24.17%	119.79%	-	-
Horiz. %	5.21%	0.00%	31.25%	96.88%	166.67%	219.79%	100.00%	-
NAPS	0.1726	0.1647	0.1386	0.137	0.1932	0.1727	0.1322	4.54%
YoY %	4.80%	18.83%	1.17%	-29.09%	11.87%	30.64%	-	-
Horiz. %	130.56%	124.58%	104.84%	103.63%	146.14%	130.64%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 430,892
RPS	5.42	4.70	3.83	4.45	4.70	4.48	3.63	6.90%
YoY %	15.32%	22.72%	-13.93%	-5.32%	4.91%	23.42%	-	-
Horiz. %	149.31%	129.48%	105.51%	122.59%	129.48%	123.42%	100.00%	-
EPS	0.46	0.29	0.39	0.56	1.01	0.96	0.77	-8.22%
YoY %	58.62%	-25.64%	-30.36%	-44.55%	5.21%	24.68%	-	-
Horiz. %	59.74%	37.66%	50.65%	72.73%	131.17%	124.68%	100.00%	-
DPS	0.03	0.00	0.12	0.37	0.46	0.58	0.25	-29.74%
YoY %	0.00%	0.00%	-67.57%	-19.57%	-20.69%	132.00%	-	-
Horiz. %	12.00%	0.00%	48.00%	148.00%	184.00%	232.00%	100.00%	-
NAPS	0.0947	0.0879	0.0556	0.0541	0.0552	0.0472	0.0347	18.19%
YoY %	7.74%	58.09%	2.77%	-1.99%	16.95%	36.02%	-	-
Horiz. %	272.91%	253.31%	160.23%	155.91%	159.08%	136.02%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	0.245	0.19	0.215	0.29	0.74	0.445	0.375	-
P/RPS	2.48	2.16	2.25	2.57	4.50	2.71	2.71	-1.46%
YoY %	14.81%	-4.00%	-12.45%	-42.89%	66.05%	0.00%	-	-
Horiz. %	91.51%	79.70%	83.03%	94.83%	166.05%	100.00%	100.00%	-
P/EPS	29.10	34.62	21.95	20.56	20.83	12.61	12.81	14.64%
YoY %	-15.94%	57.72%	6.76%	-1.30%	65.19%	-1.56%	-	-
Horiz. %	227.17%	270.26%	171.35%	160.50%	162.61%	98.44%	100.00%	-
EY	3.44	2.89	4.56	4.86	4.80	7.93	7.81	-12.76%
YoY %	19.03%	-36.62%	-6.17%	1.25%	-39.47%	1.54%	-	-
Horiz. %	44.05%	37.00%	58.39%	62.23%	61.46%	101.54%	100.00%	-
DY	0.20	0.00	1.40	3.20	2.16	4.74	2.57	-34.63%
YoY %	0.00%	0.00%	-56.25%	48.15%	-54.43%	84.44%	-	-
Horiz. %	7.78%	0.00%	54.47%	124.51%	84.05%	184.44%	100.00%	-
P/NAPS	1.42	1.15	1.55	2.12	3.83	2.58	2.84	-10.90%
YoY %	23.48%	-25.81%	-26.89%	-44.65%	48.45%	-9.15%	-	-
Horiz. %	50.00%	40.49%	54.58%	74.65%	134.86%	90.85%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	29/09/21	27/08/20	30/08/19	29/08/18	28/08/17	30/08/16	27/08/15	-
Price	0.215	0.235	0.18	0.32	0.49	0.46	0.32	-
P/RPS	2.18	2.67	1.89	2.84	2.98	2.80	2.32	-1.03%
YoY %	-18.35%	41.27%	-33.45%	-4.70%	6.43%	20.69%	-	-
Horiz. %	93.97%	115.09%	81.47%	122.41%	128.45%	120.69%	100.00%	-
P/EPS	25.54	42.82	18.37	22.69	13.79	13.04	10.93	15.18%
YoY %	-40.35%	133.10%	-19.04%	64.54%	5.75%	19.30%	-	-
Horiz. %	233.67%	391.77%	168.07%	207.59%	126.17%	119.30%	100.00%	-
EY	3.92	2.34	5.44	4.41	7.25	7.67	9.15	-13.16%
YoY %	67.52%	-56.99%	23.36%	-39.17%	-5.48%	-16.17%	-	-
Horiz. %	42.84%	25.57%	59.45%	48.20%	79.23%	83.83%	100.00%	-
DY	0.23	0.00	1.67	2.90	3.27	4.58	3.01	-34.83%
YoY %	0.00%	0.00%	-42.41%	-11.31%	-28.60%	52.16%	-	-
Horiz. %	7.64%	0.00%	55.48%	96.35%	108.64%	152.16%	100.00%	-
P/NAPS	1.25	1.43	1.30	2.34	2.54	2.66	2.42	-10.41%
YoY %	-12.59%	10.00%	-44.44%	-7.87%	-4.51%	9.92%	-	-
Horiz. %	51.65%	59.09%	53.72%	96.69%	104.96%	109.92%	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