[MIKROMB] YoY TTM Result on 31-Dec-2009 [#2]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 1.67%
YoY- 2.38%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 26,314 25,066 22,601 17,149 17,511 12,880 12,035 13.91%
PBT 5,948 5,843 5,104 4,845 5,350 3,220 4,323 5.45%
Tax -1,350 -1,398 -1,585 -1,065 -1,658 -482 -1,251 1.27%
NP 4,598 4,445 3,519 3,780 3,692 2,738 3,072 6.94%
-
NP to SH 4,580 4,445 3,519 3,780 3,692 2,738 3,072 6.87%
-
Tax Rate 22.70% 23.93% 31.05% 21.98% 30.99% 14.97% 28.94% -
Total Cost 21,716 20,621 19,082 13,369 13,819 10,142 8,963 15.87%
-
Net Worth 27,071 25,138 24,194 23,943 22,899 19,682 19,067 6.01%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 1,786 895 4,796 3,473 719 964 - -
Div Payout % 39.02% 20.14% 136.30% 91.89% 19.48% 35.24% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 27,071 25,138 24,194 23,943 22,899 19,682 19,067 6.01%
NOSH 178,690 179,047 173,809 173,880 119,891 120,606 120,000 6.85%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 17.47% 17.73% 15.57% 22.04% 21.08% 21.26% 25.53% -
ROE 16.92% 17.68% 14.54% 15.79% 16.12% 13.91% 16.11% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 14.73 14.00 13.00 9.86 14.61 10.68 10.03 6.60%
EPS 2.56 2.48 2.02 2.17 3.08 2.27 2.56 0.00%
DPS 1.00 0.50 2.75 2.00 0.60 0.80 0.00 -
NAPS 0.1515 0.1404 0.1392 0.1377 0.191 0.1632 0.1589 -0.79%
Adjusted Per Share Value based on latest NOSH - 173,880
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2.45 2.33 2.11 1.60 1.63 1.20 1.12 13.92%
EPS 0.43 0.41 0.33 0.35 0.34 0.26 0.29 6.77%
DPS 0.17 0.08 0.45 0.32 0.07 0.09 0.00 -
NAPS 0.0252 0.0234 0.0225 0.0223 0.0213 0.0183 0.0178 5.95%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.20 0.19 0.19 0.20 0.15 0.19 0.23 -
P/RPS 1.36 1.36 1.46 2.03 1.03 1.78 2.29 -8.31%
P/EPS 7.80 7.65 9.38 9.20 4.87 8.37 8.98 -2.31%
EY 12.82 13.07 10.66 10.87 20.53 11.95 11.13 2.38%
DY 5.00 2.63 14.47 9.99 4.00 4.21 0.00 -
P/NAPS 1.32 1.35 1.36 1.45 0.79 1.16 1.45 -1.55%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 24/02/11 10/02/10 19/02/09 27/02/08 14/02/07 -
Price 0.21 0.20 0.265 0.19 0.15 0.18 0.23 -
P/RPS 1.43 1.43 2.04 1.93 1.03 1.69 2.29 -7.54%
P/EPS 8.19 8.06 13.09 8.74 4.87 7.93 8.98 -1.52%
EY 12.21 12.41 7.64 11.44 20.53 12.61 11.13 1.55%
DY 4.76 2.50 10.38 10.51 4.00 4.44 0.00 -
P/NAPS 1.39 1.42 1.90 1.38 0.79 1.10 1.45 -0.70%

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