[MIKROMB] YoY TTM Result on 31-Mar-2009 [#3]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 2.63%
YoY- 39.87%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 24,335 23,094 18,948 17,003 13,864 12,258 7,343 22.08%
PBT 5,456 5,261 4,886 5,392 3,152 4,222 2,607 13.08%
Tax -1,295 -1,582 -1,194 -1,603 -443 -1,227 -657 11.96%
NP 4,161 3,679 3,692 3,789 2,709 2,995 1,950 13.45%
-
NP to SH 4,161 3,679 3,692 3,789 2,709 2,995 1,950 13.45%
-
Tax Rate 23.74% 30.07% 24.44% 29.73% 14.05% 29.06% 25.20% -
Total Cost 20,174 19,415 15,256 13,214 11,155 9,263 5,393 24.56%
-
Net Worth 25,245 24,089 23,210 22,860 19,164 19,783 17,128 6.67%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 895 3,028 5,241 719 964 - - -
Div Payout % 21.51% 82.32% 141.96% 18.99% 35.62% - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 25,245 24,089 23,210 22,860 19,164 19,783 17,128 6.67%
NOSH 176,666 176,999 176,774 120,000 119,777 120,851 119,444 6.73%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 17.10% 15.93% 19.48% 22.28% 19.54% 24.43% 26.56% -
ROE 16.48% 15.27% 15.91% 16.57% 14.14% 15.14% 11.38% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 13.77 13.05 10.72 14.17 11.57 10.14 6.15 14.36%
EPS 2.36 2.08 2.09 3.16 2.26 2.48 1.63 6.35%
DPS 0.50 1.71 2.96 0.60 0.80 0.00 0.00 -
NAPS 0.1429 0.1361 0.1313 0.1905 0.16 0.1637 0.1434 -0.05%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 2.27 2.15 1.77 1.58 1.29 1.14 0.68 22.22%
EPS 0.39 0.34 0.34 0.35 0.25 0.28 0.18 13.74%
DPS 0.08 0.28 0.49 0.07 0.09 0.00 0.00 -
NAPS 0.0235 0.0224 0.0216 0.0213 0.0179 0.0184 0.016 6.61%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.21 0.22 0.19 0.14 0.19 0.22 0.22 -
P/RPS 1.52 1.69 1.77 0.99 1.64 2.17 3.58 -13.29%
P/EPS 8.92 10.58 9.10 4.43 8.40 8.88 13.48 -6.64%
EY 11.22 9.45 10.99 22.55 11.90 11.26 7.42 7.12%
DY 2.38 7.78 15.60 4.29 4.21 0.00 0.00 -
P/NAPS 1.47 1.62 1.45 0.73 1.19 1.34 1.53 -0.66%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/05/12 24/05/11 12/05/10 26/05/09 29/05/08 11/05/07 - -
Price 0.22 0.22 0.20 0.17 0.19 0.22 0.00 -
P/RPS 1.60 1.69 1.87 1.20 1.64 2.17 0.00 -
P/EPS 9.34 10.58 9.58 5.38 8.40 8.88 0.00 -
EY 10.71 9.45 10.44 18.57 11.90 11.26 0.00 -
DY 2.27 7.78 14.82 3.53 4.21 0.00 0.00 -
P/NAPS 1.54 1.62 1.52 0.89 1.19 1.34 0.00 -

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