[MIKROMB] YoY TTM Result on 31-Dec-2017 [#2]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -9.99%
YoY- -12.06%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 50,791 51,762 44,213 51,017 49,433 45,368 34,291 6.75%
PBT 5,958 5,810 6,810 11,945 13,249 13,082 8,269 -5.31%
Tax -2,263 -1,115 -2,828 -2,473 -2,525 -2,883 -1,011 14.35%
NP 3,695 4,695 3,982 9,472 10,724 10,199 7,258 -10.63%
-
NP to SH 3,745 4,658 3,734 9,330 10,610 9,999 7,201 -10.31%
-
Tax Rate 37.98% 19.19% 41.53% 20.70% 19.06% 22.04% 12.23% -
Total Cost 47,096 47,067 40,231 41,545 38,709 35,169 27,033 9.68%
-
Net Worth 100,227 82,597 59,204 50,447 56,119 50,230 35,600 18.81%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - 1,292 2,118 4,879 4,764 4,653 2,219 -
Div Payout % - 27.75% 56.74% 52.30% 44.91% 46.54% 30.82% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 100,227 82,597 59,204 50,447 56,119 50,230 35,600 18.81%
NOSH 589,226 589,226 430,892 430,892 305,660 306,470 275,757 13.47%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 7.27% 9.07% 9.01% 18.57% 21.69% 22.48% 21.17% -
ROE 3.74% 5.64% 6.31% 18.49% 18.91% 19.91% 20.23% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 8.62 10.28 10.26 14.06 16.17 14.80 12.44 -5.92%
EPS 0.64 0.93 0.87 2.57 3.47 3.26 2.61 -20.86%
DPS 0.00 0.26 0.49 1.34 1.56 1.52 0.80 -
NAPS 0.1701 0.1641 0.1374 0.139 0.1836 0.1639 0.1291 4.69%
Adjusted Per Share Value based on latest NOSH - 430,892
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 4.20 4.28 3.66 4.22 4.09 3.75 2.84 6.73%
EPS 0.31 0.39 0.31 0.77 0.88 0.83 0.60 -10.41%
DPS 0.00 0.11 0.18 0.40 0.39 0.39 0.18 -
NAPS 0.0829 0.0684 0.049 0.0418 0.0464 0.0416 0.0295 18.77%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.215 0.195 0.21 0.47 0.505 0.40 0.235 -
P/RPS 2.49 1.90 2.05 3.34 3.12 2.70 1.89 4.69%
P/EPS 33.83 21.07 24.23 18.28 14.55 12.26 9.00 24.66%
EY 2.96 4.75 4.13 5.47 6.87 8.16 11.11 -19.76%
DY 0.00 1.32 2.34 2.86 3.09 3.80 3.42 -
P/NAPS 1.26 1.19 1.53 3.38 2.75 2.44 1.82 -5.93%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 12/03/21 27/02/20 28/02/19 28/02/18 28/02/17 26/02/16 13/02/15 -
Price 0.245 0.18 0.245 0.385 0.54 0.53 0.34 -
P/RPS 2.84 1.75 2.39 2.74 3.34 3.58 2.73 0.65%
P/EPS 38.55 19.45 28.27 14.98 15.56 16.24 13.02 19.81%
EY 2.59 5.14 3.54 6.68 6.43 6.16 7.68 -16.55%
DY 0.00 1.43 2.01 3.49 2.89 2.87 2.37 -
P/NAPS 1.44 1.10 1.78 2.77 2.94 3.23 2.63 -9.54%

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