[MIKROMB] YoY TTM Result on 30-Sep-2012 [#1]

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
TTM Result
Revenue	40,910	32,683	27,295	26,170	24,606	21,455	15,803	17.17%
YoY %	25.17%	19.74%	4.30%	6.36%	14.69%	35.77%	-	-
Horiz. %	258.87%	206.82%	172.72%	165.60%	155.70%	135.77%	100.00%	-
PBT	10,793	7,721	5,314	6,506	5,161	5,087	4,672	14.96%
YoY %	39.79%	45.30%	-18.32%	26.06%	1.45%	8.88%	-	-
Horiz. %	231.01%	165.26%	113.74%	139.26%	110.47%	108.88%	100.00%	-
Tax	-1,987	-987	-972	-1,532	-1,501	-1,498	-954	13.00%
YoY %	-101.32%	-1.54%	36.55%	-2.07%	-0.20%	-57.02%	-	-
Horiz. %	208.28%	103.46%	101.89%	160.59%	157.34%	157.02%	100.00%	-
NP	8,806	6,734	4,342	4,974	3,660	3,589	3,718	15.44%
YoY %	30.77%	55.09%	-12.71%	35.90%	1.98%	-3.47%	-	-
Horiz. %	236.85%	181.12%	116.78%	133.78%	98.44%	96.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,693	6,690	4,336	4,959	3,660	3,589	3,718	15.19%
YoY %	29.94%	54.29%	-12.56%	35.49%	1.98%	-3.47%	-	-
Horiz. %	233.81%	179.94%	116.62%	133.38%	98.44%	96.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.41%	12.78%	18.29%	23.55%	29.08%	29.45%	20.42%	-
YoY %	44.05%	-30.13%	-22.34%	-19.02%	-1.26%	44.22%	-	-
Horiz. %	90.16%	62.59%	89.57%	115.33%	142.41%	144.22%	100.00%	-
Total Cost	32,104	25,949	22,953	21,196	20,946	17,866	12,085	17.67%
YoY %	23.72%	13.05%	8.29%	1.19%	17.24%	47.84%	-	-
Horiz. %	265.65%	214.72%	189.93%	175.39%	173.32%	147.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	40,097	34,389	29,067	27,268	25,975	24,871	22,654	9.97%
YoY %	16.60%	18.31%	6.60%	4.98%	4.44%	9.79%	-	-
Horiz. %	177.00%	151.80%	128.31%	120.37%	114.66%	109.79%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	2,814	2,219	2,694	895	1,303	5,231	2,454	2.30%
YoY %	26.81%	-17.63%	201.01%	-31.31%	-75.09%	113.16%	-	-
Horiz. %	114.67%	90.42%	109.78%	36.47%	53.10%	213.16%	100.00%	-
Div Payout %	32.38%	33.17%	62.15%	18.05%	35.62%	145.77%	66.00%	-
YoY %	-2.38%	-46.63%	244.32%	-49.33%	-75.56%	120.86%	-	-
Horiz. %	49.06%	50.26%	94.17%	27.35%	53.97%	220.86%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	40,097	34,389	29,067	27,268	25,975	24,871	22,654	9.97%
YoY %	16.60%	18.31%	6.60%	4.98%	4.44%	9.79%	-	-
Horiz. %	177.00%	151.80%	128.31%	120.37%	114.66%	109.79%	100.00%	-
NOSH	281,782	186,899	178,767	178,222	176,585	174,411	173,466	8.41%
YoY %	50.77%	4.55%	0.31%	0.93%	1.25%	0.54%	-	-
Horiz. %	162.44%	107.74%	103.06%	102.74%	101.80%	100.54%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	21.53%	20.60%	15.91%	19.01%	14.87%	16.73%	23.53%	-
YoY %	4.51%	29.48%	-16.31%	27.84%	-11.12%	-28.90%	-	-
Horiz. %	91.50%	87.55%	67.62%	80.79%	63.20%	71.10%	100.00%	-
ROE	21.68%	19.45%	14.92%	18.19%	14.09%	14.43%	16.41%	-
YoY %	11.47%	30.36%	-17.98%	29.10%	-2.36%	-12.07%	-	-
Horiz. %	132.11%	118.53%	90.92%	110.85%	85.86%	87.93%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	14.52	17.49	15.27	14.68	13.93	12.30	9.11	8.07%
YoY %	-16.98%	14.54%	4.02%	5.38%	13.25%	35.02%	-	-
Horiz. %	159.39%	191.99%	167.62%	161.14%	152.91%	135.02%	100.00%	-
EPS	3.09	3.58	2.43	2.78	2.07	2.06	2.14	6.31%
YoY %	-13.69%	47.33%	-12.59%	34.30%	0.49%	-3.74%	-	-
Horiz. %	144.39%	167.29%	113.55%	129.91%	96.73%	96.26%	100.00%	-
DPS	1.00	1.19	1.51	0.50	0.75	3.00	1.41	-5.56%
YoY %	-15.97%	-21.19%	202.00%	-33.33%	-75.00%	112.77%	-	-
Horiz. %	70.92%	84.40%	107.09%	35.46%	53.19%	212.77%	100.00%	-
NAPS	0.1423	0.184	0.1626	0.153	0.1471	0.1426	0.1306	1.43%
YoY %	-22.66%	13.16%	6.27%	4.01%	3.16%	9.19%	-	-
Horiz. %	108.96%	140.89%	124.50%	117.15%	112.63%	109.19%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 178,222
RPS	3.81	3.04	2.54	2.44	2.29	2.00	1.47	17.19%
YoY %	25.33%	19.69%	4.10%	6.55%	14.50%	36.05%	-	-
Horiz. %	259.18%	206.80%	172.79%	165.99%	155.78%	136.05%	100.00%	-
EPS	0.81	0.62	0.40	0.46	0.34	0.33	0.35	15.00%
YoY %	30.65%	55.00%	-13.04%	35.29%	3.03%	-5.71%	-	-
Horiz. %	231.43%	177.14%	114.29%	131.43%	97.14%	94.29%	100.00%	-
DPS	0.26	0.21	0.25	0.08	0.12	0.49	0.23	2.06%
YoY %	23.81%	-16.00%	212.50%	-33.33%	-75.51%	113.04%	-	-
Horiz. %	113.04%	91.30%	108.70%	34.78%	52.17%	213.04%	100.00%	-
NAPS	0.0374	0.032	0.0271	0.0254	0.0242	0.0232	0.0211	10.00%
YoY %	16.87%	18.08%	6.69%	4.96%	4.31%	9.95%	-	-
Horiz. %	177.25%	151.66%	128.44%	120.38%	114.69%	109.95%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	0.36	0.385	0.21	0.20	0.17	0.18	0.19	-
P/RPS	2.48	2.20	1.38	1.36	1.22	1.46	2.09	2.89%
YoY %	12.73%	59.42%	1.47%	11.48%	-16.44%	-30.14%	-	-
Horiz. %	118.66%	105.26%	66.03%	65.07%	58.37%	69.86%	100.00%	-
P/EPS	11.67	10.76	8.66	7.19	8.20	8.75	8.86	4.69%
YoY %	8.46%	24.25%	20.45%	-12.32%	-6.29%	-1.24%	-	-
Horiz. %	131.72%	121.44%	97.74%	81.15%	92.55%	98.76%	100.00%	-
EY	8.57	9.30	11.55	13.91	12.19	11.43	11.28	-4.47%
YoY %	-7.85%	-19.48%	-16.97%	14.11%	6.65%	1.33%	-	-
Horiz. %	75.98%	82.45%	102.39%	123.32%	108.07%	101.33%	100.00%	-
DY	2.77	3.08	7.18	2.50	4.41	16.67	7.45	-15.19%
YoY %	-10.06%	-57.10%	187.20%	-43.31%	-73.55%	123.76%	-	-
Horiz. %	37.18%	41.34%	96.38%	33.56%	59.19%	223.76%	100.00%	-
P/NAPS	2.53	2.09	1.29	1.31	1.16	1.26	1.45	9.71%
YoY %	21.05%	62.02%	-1.53%	12.93%	-7.94%	-13.10%	-	-
Horiz. %	174.48%	144.14%	88.97%	90.34%	80.00%	86.90%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	30/11/15	28/11/14	28/11/13	28/11/12	18/11/11	04/11/10	26/11/09	-
Price	0.39	0.41	0.27	0.23	0.20	0.19	0.19	-
P/RPS	2.69	2.34	1.77	1.57	1.44	1.54	2.09	4.29%
YoY %	14.96%	32.20%	12.74%	9.03%	-6.49%	-26.32%	-	-
Horiz. %	128.71%	111.96%	84.69%	75.12%	68.90%	73.68%	100.00%	-
P/EPS	12.64	11.45	11.13	8.27	9.65	9.23	8.86	6.09%
YoY %	10.39%	2.88%	34.58%	-14.30%	4.55%	4.18%	-	-
Horiz. %	142.66%	129.23%	125.62%	93.34%	108.92%	104.18%	100.00%	-
EY	7.91	8.73	8.98	12.10	10.36	10.83	11.28	-5.74%
YoY %	-9.39%	-2.78%	-25.79%	16.80%	-4.34%	-3.99%	-	-
Horiz. %	70.12%	77.39%	79.61%	107.27%	91.84%	96.01%	100.00%	-
DY	2.56	2.90	5.58	2.17	3.75	15.79	7.45	-16.30%
YoY %	-11.72%	-48.03%	157.14%	-42.13%	-76.25%	111.95%	-	-
Horiz. %	34.36%	38.93%	74.90%	29.13%	50.34%	211.95%	100.00%	-
P/NAPS	2.74	2.23	1.66	1.50	1.36	1.33	1.45	11.18%
YoY %	22.87%	34.34%	10.67%	10.29%	2.26%	-8.28%	-	-
Horiz. %	188.97%	153.79%	114.48%	103.45%	93.79%	91.72%	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