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

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
TTM Result
Revenue	26,170	24,606	21,455	15,803	17,545	11,910	11,562	14.57%
YoY %	6.36%	14.69%	35.77%	-9.93%	47.31%	3.01%	-	-
Horiz. %	226.34%	212.82%	185.56%	136.68%	151.75%	103.01%	100.00%	-
PBT	6,506	5,161	5,087	4,672	4,853	3,271	4,271	7.25%
YoY %	26.06%	1.45%	8.88%	-3.73%	48.36%	-23.41%	-	-
Horiz. %	152.33%	120.84%	119.11%	109.39%	113.63%	76.59%	100.00%	-
Tax	-1,532	-1,501	-1,498	-954	-1,468	-645	-1,183	4.39%
YoY %	-2.07%	-0.20%	-57.02%	35.01%	-127.60%	45.48%	-	-
Horiz. %	129.50%	126.88%	126.63%	80.64%	124.09%	54.52%	100.00%	-
NP	4,974	3,660	3,589	3,718	3,385	2,626	3,088	8.26%
YoY %	35.90%	1.98%	-3.47%	9.84%	28.90%	-14.96%	-	-
Horiz. %	161.08%	118.52%	116.22%	120.40%	109.62%	85.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,959	3,660	3,589	3,718	3,385	2,626	3,088	8.20%
YoY %	35.49%	1.98%	-3.47%	9.84%	28.90%	-14.96%	-	-
Horiz. %	160.59%	118.52%	116.22%	120.40%	109.62%	85.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.55%	29.08%	29.45%	20.42%	30.25%	19.72%	27.70%	-
YoY %	-19.02%	-1.26%	44.22%	-32.50%	53.40%	-28.81%	-	-
Horiz. %	85.02%	104.98%	106.32%	73.72%	109.21%	71.19%	100.00%	-
Total Cost	21,196	20,946	17,866	12,085	14,160	9,284	8,474	16.49%
YoY %	1.19%	17.24%	47.84%	-14.65%	52.52%	9.56%	-	-
Horiz. %	250.13%	247.18%	210.83%	142.61%	167.10%	109.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	27,268	25,975	24,871	22,654	23,033	20,063	19,186	6.02%
YoY %	4.98%	4.44%	9.79%	-1.65%	14.80%	4.57%	-	-
Horiz. %	142.12%	135.39%	129.63%	118.08%	120.05%	104.57%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	895	1,303	5,231	2,454	964	-	-	-
YoY %	-31.31%	-75.09%	113.16%	154.56%	0.00%	-	-	-
Horiz. %	92.84%	135.17%	542.63%	254.56%	100.00%	-	-	-
Div Payout %	18.05%	35.62%	145.77%	66.00%	28.50%	-	-	-
YoY %	-49.33%	-75.56%	120.86%	131.58%	0.00%	-	-	-
Horiz. %	63.33%	124.98%	511.47%	231.58%	100.00%	-	-	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	27,268	25,975	24,871	22,654	23,033	20,063	19,186	6.02%
YoY %	4.98%	4.44%	9.79%	-1.65%	14.80%	4.57%	-	-
Horiz. %	142.12%	135.39%	129.63%	118.08%	120.05%	104.57%	100.00%	-
NOSH	178,222	176,585	174,411	173,466	120,156	120,862	120,746	6.69%
YoY %	0.93%	1.25%	0.54%	44.37%	-0.58%	0.10%	-	-
Horiz. %	147.60%	146.25%	144.44%	143.66%	99.51%	100.10%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	19.01%	14.87%	16.73%	23.53%	19.29%	22.05%	26.71%	-
YoY %	27.84%	-11.12%	-28.90%	21.98%	-12.52%	-17.45%	-	-
Horiz. %	71.17%	55.67%	62.64%	88.09%	72.22%	82.55%	100.00%	-
ROE	18.19%	14.09%	14.43%	16.41%	14.70%	13.09%	16.09%	-
YoY %	29.10%	-2.36%	-12.07%	11.63%	12.30%	-18.65%	-	-
Horiz. %	113.05%	87.57%	89.68%	101.99%	91.36%	81.35%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	14.68	13.93	12.30	9.11	14.60	9.85	9.58	7.36%
YoY %	5.38%	13.25%	35.02%	-37.60%	48.22%	2.82%	-	-
Horiz. %	153.24%	145.41%	128.39%	95.09%	152.40%	102.82%	100.00%	-
EPS	2.78	2.07	2.06	2.14	2.82	2.17	2.56	1.38%
YoY %	34.30%	0.49%	-3.74%	-24.11%	29.95%	-15.23%	-	-
Horiz. %	108.59%	80.86%	80.47%	83.59%	110.16%	84.77%	100.00%	-
DPS	0.50	0.75	3.00	1.41	0.80	0.00	0.00	-
YoY %	-33.33%	-75.00%	112.77%	76.25%	0.00%	0.00%	-	-
Horiz. %	62.50%	93.75%	375.00%	176.25%	100.00%	-	-	-
NAPS	0.153	0.1471	0.1426	0.1306	0.1917	0.166	0.1589	-0.62%
YoY %	4.01%	3.16%	9.19%	-31.87%	15.48%	4.47%	-	-
Horiz. %	96.29%	92.57%	89.74%	82.19%	120.64%	104.47%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 173,466
RPS	2.17	2.04	1.78	1.31	1.45	0.99	0.96	14.54%
YoY %	6.37%	14.61%	35.88%	-9.66%	46.46%	3.12%	-	-
Horiz. %	226.04%	212.50%	185.42%	136.46%	151.04%	103.12%	100.00%	-
EPS	0.41	0.30	0.30	0.31	0.28	0.22	0.26	7.87%
YoY %	36.67%	0.00%	-3.23%	10.71%	27.27%	-15.38%	-	-
Horiz. %	157.69%	115.38%	115.38%	119.23%	107.69%	84.62%	100.00%	-
DPS	0.07	0.11	0.43	0.20	0.08	0.00	0.00	-
YoY %	-36.36%	-74.42%	115.00%	150.00%	0.00%	0.00%	-	-
Horiz. %	87.50%	137.50%	537.50%	250.00%	100.00%	-	-	-
NAPS	0.0226	0.0215	0.0206	0.0187	0.0191	0.0166	0.0159	6.02%
YoY %	5.12%	4.37%	10.16%	-2.09%	15.06%	4.40%	-	-
Horiz. %	142.14%	135.22%	129.56%	117.61%	120.13%	104.40%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	11.48%	-16.44%	-30.14%	80.17%	-39.90%	-11.87%	-	-
Horiz. %	62.10%	55.71%	66.67%	95.43%	52.97%	88.13%	100.00%	-
P/EPS	7.19	8.20	8.75	8.86	6.03	8.74	8.21	-2.18%
YoY %	-12.32%	-6.29%	-1.24%	46.93%	-31.01%	6.46%	-	-
Horiz. %	87.58%	99.88%	106.58%	107.92%	73.45%	106.46%	100.00%	-
EY	13.91	12.19	11.43	11.28	16.57	11.44	12.18	2.23%
YoY %	14.11%	6.65%	1.33%	-31.93%	44.84%	-6.08%	-	-
Horiz. %	114.20%	100.08%	93.84%	92.61%	136.04%	93.92%	100.00%	-
DY	2.50	4.41	16.67	7.45	4.71	0.00	0.00	-
YoY %	-43.31%	-73.55%	123.76%	58.17%	0.00%	0.00%	-	-
Horiz. %	53.08%	93.63%	353.93%	158.17%	100.00%	-	-	-
P/NAPS	1.31	1.16	1.26	1.45	0.89	1.14	1.32	-0.12%
YoY %	12.93%	-7.94%	-13.10%	62.92%	-21.93%	-13.64%	-	-
Horiz. %	99.24%	87.88%	95.45%	109.85%	67.42%	86.36%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
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%
YoY %	9.03%	-6.49%	-26.32%	117.71%	-52.71%	-19.12%	-	-
Horiz. %	62.55%	57.37%	61.35%	83.27%	38.25%	80.88%	100.00%	-
P/EPS	8.27	9.65	9.23	8.86	4.97	9.21	9.38	-2.07%
YoY %	-14.30%	4.55%	4.18%	78.27%	-46.04%	-1.81%	-	-
Horiz. %	88.17%	102.88%	98.40%	94.46%	52.99%	98.19%	100.00%	-
EY	12.10	10.36	10.83	11.28	20.12	10.86	10.66	2.13%
YoY %	16.80%	-4.34%	-3.99%	-43.94%	85.27%	1.88%	-	-
Horiz. %	113.51%	97.19%	101.59%	105.82%	188.74%	101.88%	100.00%	-
DY	2.17	3.75	15.79	7.45	5.71	0.00	0.00	-
YoY %	-42.13%	-76.25%	111.95%	30.47%	0.00%	0.00%	-	-
Horiz. %	38.00%	65.67%	276.53%	130.47%	100.00%	-	-	-
P/NAPS	1.50	1.36	1.33	1.45	0.73	1.20	1.51	-0.11%
YoY %	10.29%	2.26%	-8.28%	98.63%	-39.17%	-20.53%	-	-
Horiz. %	99.34%	90.07%	88.08%	96.03%	48.34%	79.47%	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