[MIKROMB] YoY TTM Result on 31-Dec-2012 [#2]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -7.64%
YoY- 3.04%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 45,368 34,291 27,974 26,314 25,066 22,601 17,149 17.59%
PBT 13,082 8,269 5,164 5,948 5,843 5,104 4,845 17.99%
Tax -2,883 -1,011 -1,002 -1,350 -1,398 -1,585 -1,065 18.04%
NP 10,199 7,258 4,162 4,598 4,445 3,519 3,780 17.98%
-
NP to SH 9,999 7,201 4,144 4,580 4,445 3,519 3,780 17.59%
-
Tax Rate 22.04% 12.23% 19.40% 22.70% 23.93% 31.05% 21.98% -
Total Cost 35,169 27,033 23,812 21,716 20,621 19,082 13,369 17.48%
-
Net Worth 50,230 35,600 29,070 27,071 25,138 24,194 23,943 13.13%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 4,653 2,219 907 1,786 895 4,796 3,473 4.99%
Div Payout % 46.54% 30.82% 21.91% 39.02% 20.14% 136.30% 91.89% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 50,230 35,600 29,070 27,071 25,138 24,194 23,943 13.13%
NOSH 306,470 275,757 181,805 178,690 179,047 173,809 173,880 9.90%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 22.48% 21.17% 14.88% 17.47% 17.73% 15.57% 22.04% -
ROE 19.91% 20.23% 14.25% 16.92% 17.68% 14.54% 15.79% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 14.80 12.44 15.39 14.73 14.00 13.00 9.86 7.00%
EPS 3.26 2.61 2.28 2.56 2.48 2.02 2.17 7.01%
DPS 1.52 0.80 0.50 1.00 0.50 2.75 2.00 -4.46%
NAPS 0.1639 0.1291 0.1599 0.1515 0.1404 0.1392 0.1377 2.94%
Adjusted Per Share Value based on latest NOSH - 178,690
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 3.75 2.84 2.32 2.18 2.07 1.87 1.42 17.55%
EPS 0.83 0.60 0.34 0.38 0.37 0.29 0.31 17.82%
DPS 0.39 0.18 0.08 0.15 0.07 0.40 0.29 5.05%
NAPS 0.0416 0.0295 0.0241 0.0224 0.0208 0.02 0.0198 13.16%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.40 0.235 0.23 0.20 0.19 0.19 0.20 -
P/RPS 2.70 1.89 1.49 1.36 1.36 1.46 2.03 4.86%
P/EPS 12.26 9.00 10.09 7.80 7.65 9.38 9.20 4.89%
EY 8.16 11.11 9.91 12.82 13.07 10.66 10.87 -4.66%
DY 3.80 3.42 2.17 5.00 2.63 14.47 9.99 -14.87%
P/NAPS 2.44 1.82 1.44 1.32 1.35 1.36 1.45 9.05%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 13/02/15 24/02/14 28/02/13 29/02/12 24/02/11 10/02/10 -
Price 0.53 0.34 0.245 0.21 0.20 0.265 0.19 -
P/RPS 3.58 2.73 1.59 1.43 1.43 2.04 1.93 10.84%
P/EPS 16.24 13.02 10.75 8.19 8.06 13.09 8.74 10.87%
EY 6.16 7.68 9.30 12.21 12.41 7.64 11.44 -9.79%
DY 2.87 2.37 2.04 4.76 2.50 10.38 10.51 -19.44%
P/NAPS 3.23 2.63 1.53 1.39 1.42 1.90 1.38 15.21%

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