[MIKROMB] YoY TTM Result on 30-Sep-2014 [#1]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 19.81%
YoY- 54.29%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 51,440 49,632 40,910 32,683 27,295 26,170 24,606 13.06%
PBT 13,139 13,312 10,793 7,721 5,314 6,506 5,161 16.83%
Tax -2,627 -2,612 -1,987 -987 -972 -1,532 -1,501 9.76%
NP 10,512 10,700 8,806 6,734 4,342 4,974 3,660 19.20%
-
NP to SH 10,366 10,496 8,693 6,690 4,336 4,959 3,660 18.92%
-
Tax Rate 19.99% 19.62% 18.41% 12.78% 18.29% 23.55% 29.08% -
Total Cost 40,928 38,932 32,104 25,949 22,953 21,196 20,946 11.80%
-
Net Worth 47,752 55,867 40,097 34,389 29,067 27,268 25,975 10.67%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 4,899 4,769 2,814 2,219 2,694 895 1,303 24.67%
Div Payout % 47.26% 45.44% 32.38% 33.17% 62.15% 18.05% 35.62% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 47,752 55,867 40,097 34,389 29,067 27,268 25,975 10.67%
NOSH 430,892 306,122 281,782 186,899 178,767 178,222 176,585 16.01%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 20.44% 21.56% 21.53% 20.60% 15.91% 19.01% 14.87% -
ROE 21.71% 18.79% 21.68% 19.45% 14.92% 18.19% 14.09% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 15.50 16.21 14.52 17.49 15.27 14.68 13.93 1.79%
EPS 3.12 3.43 3.09 3.58 2.43 2.78 2.07 7.07%
DPS 1.48 1.56 1.00 1.19 1.51 0.50 0.75 11.98%
NAPS 0.1439 0.1825 0.1423 0.184 0.1626 0.153 0.1471 -0.36%
Adjusted Per Share Value based on latest NOSH - 186,899
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 4.79 4.62 3.81 3.04 2.54 2.44 2.29 13.07%
EPS 0.97 0.98 0.81 0.62 0.40 0.46 0.34 19.07%
DPS 0.46 0.44 0.26 0.21 0.25 0.08 0.12 25.07%
NAPS 0.0445 0.052 0.0374 0.032 0.0271 0.0254 0.0242 10.67%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.46 0.495 0.36 0.385 0.21 0.20 0.17 -
P/RPS 2.97 3.05 2.48 2.20 1.38 1.36 1.22 15.96%
P/EPS 14.73 14.44 11.67 10.76 8.66 7.19 8.20 10.24%
EY 6.79 6.93 8.57 9.30 11.55 13.91 12.19 -9.28%
DY 3.21 3.15 2.77 3.08 7.18 2.50 4.41 -5.15%
P/NAPS 3.20 2.71 2.53 2.09 1.29 1.31 1.16 18.40%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 16/11/17 30/11/16 30/11/15 28/11/14 28/11/13 28/11/12 18/11/11 -
Price 0.465 0.48 0.39 0.41 0.27 0.23 0.20 -
P/RPS 3.00 2.96 2.69 2.34 1.77 1.57 1.44 12.99%
P/EPS 14.89 14.00 12.64 11.45 11.13 8.27 9.65 7.48%
EY 6.72 7.14 7.91 8.73 8.98 12.10 10.36 -6.95%
DY 3.17 3.25 2.56 2.90 5.58 2.17 3.75 -2.75%
P/NAPS 3.23 2.63 2.74 2.23 1.66 1.50 1.36 15.49%

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