[MIKROMB] YoY TTM Result on 31-Dec-2014 [#2]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
13-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 7.64%
YoY- 73.77%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 51,017 49,433 45,368 34,291 27,974 26,314 25,066 12.56%
PBT 11,945 13,249 13,082 8,269 5,164 5,948 5,843 12.64%
Tax -2,473 -2,525 -2,883 -1,011 -1,002 -1,350 -1,398 9.96%
NP 9,472 10,724 10,199 7,258 4,162 4,598 4,445 13.42%
-
NP to SH 9,330 10,610 9,999 7,201 4,144 4,580 4,445 13.14%
-
Tax Rate 20.70% 19.06% 22.04% 12.23% 19.40% 22.70% 23.93% -
Total Cost 41,545 38,709 35,169 27,033 23,812 21,716 20,621 12.37%
-
Net Worth 50,447 56,119 50,230 35,600 29,070 27,071 25,138 12.29%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 4,879 4,764 4,653 2,219 907 1,786 895 32.62%
Div Payout % 52.30% 44.91% 46.54% 30.82% 21.91% 39.02% 20.14% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 50,447 56,119 50,230 35,600 29,070 27,071 25,138 12.29%
NOSH 430,892 305,660 306,470 275,757 181,805 178,690 179,047 15.74%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 18.57% 21.69% 22.48% 21.17% 14.88% 17.47% 17.73% -
ROE 18.49% 18.91% 19.91% 20.23% 14.25% 16.92% 17.68% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 14.06 16.17 14.80 12.44 15.39 14.73 14.00 0.07%
EPS 2.57 3.47 3.26 2.61 2.28 2.56 2.48 0.59%
DPS 1.34 1.56 1.52 0.80 0.50 1.00 0.50 17.83%
NAPS 0.139 0.1836 0.1639 0.1291 0.1599 0.1515 0.1404 -0.16%
Adjusted Per Share Value based on latest NOSH - 275,757
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 4.75 4.60 4.23 3.19 2.61 2.45 2.33 12.59%
EPS 0.87 0.99 0.93 0.67 0.39 0.43 0.41 13.34%
DPS 0.45 0.44 0.43 0.21 0.08 0.17 0.08 33.32%
NAPS 0.047 0.0523 0.0468 0.0332 0.0271 0.0252 0.0234 12.31%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.47 0.505 0.40 0.235 0.23 0.20 0.19 -
P/RPS 3.34 3.12 2.70 1.89 1.49 1.36 1.36 16.13%
P/EPS 18.28 14.55 12.26 9.00 10.09 7.80 7.65 15.60%
EY 5.47 6.87 8.16 11.11 9.91 12.82 13.07 -13.50%
DY 2.86 3.09 3.80 3.42 2.17 5.00 2.63 1.40%
P/NAPS 3.38 2.75 2.44 1.82 1.44 1.32 1.35 16.51%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 28/02/17 26/02/16 13/02/15 24/02/14 28/02/13 29/02/12 -
Price 0.385 0.54 0.53 0.34 0.245 0.21 0.20 -
P/RPS 2.74 3.34 3.58 2.73 1.59 1.43 1.43 11.43%
P/EPS 14.98 15.56 16.24 13.02 10.75 8.19 8.06 10.87%
EY 6.68 6.43 6.16 7.68 9.30 12.21 12.41 -9.79%
DY 3.49 2.89 2.87 2.37 2.04 4.76 2.50 5.71%
P/NAPS 2.77 2.94 3.23 2.63 1.53 1.39 1.42 11.76%

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