[MIKROMB] YoY TTM Result on 30-Sep-2009 [#1]

Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 16.7%
YoY- 9.84%
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 26,170 24,606 21,455 15,803 17,545 11,910 11,562 14.57%
PBT 6,506 5,161 5,087 4,672 4,853 3,271 4,271 7.25%
Tax -1,532 -1,501 -1,498 -954 -1,468 -645 -1,183 4.39%
NP 4,974 3,660 3,589 3,718 3,385 2,626 3,088 8.26%
-
NP to SH 4,959 3,660 3,589 3,718 3,385 2,626 3,088 8.20%
-
Tax Rate 23.55% 29.08% 29.45% 20.42% 30.25% 19.72% 27.70% -
Total Cost 21,196 20,946 17,866 12,085 14,160 9,284 8,474 16.49%
-
Net Worth 27,268 25,975 24,871 22,654 23,033 20,063 19,186 6.02%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 895 1,303 5,231 2,454 964 - - -
Div Payout % 18.05% 35.62% 145.77% 66.00% 28.50% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 27,268 25,975 24,871 22,654 23,033 20,063 19,186 6.02%
NOSH 178,222 176,585 174,411 173,466 120,156 120,862 120,746 6.69%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 19.01% 14.87% 16.73% 23.53% 19.29% 22.05% 26.71% -
ROE 18.19% 14.09% 14.43% 16.41% 14.70% 13.09% 16.09% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 14.68 13.93 12.30 9.11 14.60 9.85 9.58 7.36%
EPS 2.78 2.07 2.06 2.14 2.82 2.17 2.56 1.38%
DPS 0.50 0.75 3.00 1.41 0.80 0.00 0.00 -
NAPS 0.153 0.1471 0.1426 0.1306 0.1917 0.166 0.1589 -0.62%
Adjusted Per Share Value based on latest NOSH - 173,466
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2.44 2.29 2.00 1.47 1.63 1.11 1.08 14.53%
EPS 0.46 0.34 0.33 0.35 0.32 0.24 0.29 7.98%
DPS 0.08 0.12 0.49 0.23 0.09 0.00 0.00 -
NAPS 0.0254 0.0242 0.0232 0.0211 0.0215 0.0187 0.0179 6.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.20 0.17 0.18 0.19 0.17 0.19 0.21 -
P/RPS 1.36 1.22 1.46 2.09 1.16 1.93 2.19 -7.62%
P/EPS 7.19 8.20 8.75 8.86 6.03 8.74 8.21 -2.18%
EY 13.91 12.19 11.43 11.28 16.57 11.44 12.18 2.23%
DY 2.50 4.41 16.67 7.45 4.71 0.00 0.00 -
P/NAPS 1.31 1.16 1.26 1.45 0.89 1.14 1.32 -0.12%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 18/11/11 04/11/10 26/11/09 28/11/08 28/11/07 17/11/06 -
Price 0.23 0.20 0.19 0.19 0.14 0.20 0.24 -
P/RPS 1.57 1.44 1.54 2.09 0.96 2.03 2.51 -7.51%
P/EPS 8.27 9.65 9.23 8.86 4.97 9.21 9.38 -2.07%
EY 12.10 10.36 10.83 11.28 20.12 10.86 10.66 2.13%
DY 2.17 3.75 15.79 7.45 5.71 0.00 0.00 -
P/NAPS 1.50 1.36 1.33 1.45 0.73 1.20 1.51 -0.11%

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