[MIKROMB] YoY TTM Result on 31-Mar-2010 [#3]

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
TTM Result
Revenue	28,594	24,335	23,094	18,948	17,003	13,864	12,258	15.14%
YoY %	17.50%	5.37%	21.88%	11.44%	22.64%	13.10%	-	-
Horiz. %	233.27%	198.52%	188.40%	154.58%	138.71%	113.10%	100.00%	-
PBT	6,727	5,456	5,261	4,886	5,392	3,152	4,222	8.06%
YoY %	23.30%	3.71%	7.67%	-9.38%	71.07%	-25.34%	-	-
Horiz. %	159.33%	129.23%	124.61%	115.73%	127.71%	74.66%	100.00%	-
Tax	-1,309	-1,295	-1,582	-1,194	-1,603	-443	-1,227	1.08%
YoY %	-1.08%	18.14%	-32.50%	25.51%	-261.85%	63.90%	-	-
Horiz. %	106.68%	105.54%	128.93%	97.31%	130.64%	36.10%	100.00%	-
NP	5,418	4,161	3,679	3,692	3,789	2,709	2,995	10.37%
YoY %	30.21%	13.10%	-0.35%	-2.56%	39.87%	-9.55%	-	-
Horiz. %	180.90%	138.93%	122.84%	123.27%	126.51%	90.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,409	4,161	3,679	3,692	3,789	2,709	2,995	10.34%
YoY %	29.99%	13.10%	-0.35%	-2.56%	39.87%	-9.55%	-	-
Horiz. %	180.60%	138.93%	122.84%	123.27%	126.51%	90.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.46%	23.74%	30.07%	24.44%	29.73%	14.05%	29.06%	-
YoY %	-18.03%	-21.05%	23.04%	-17.79%	111.60%	-51.65%	-	-
Horiz. %	66.96%	81.69%	103.48%	84.10%	102.31%	48.35%	100.00%	-
Total Cost	23,176	20,174	19,415	15,256	13,214	11,155	9,263	16.49%
YoY %	14.88%	3.91%	27.26%	15.45%	18.46%	20.43%	-	-
Horiz. %	250.20%	217.79%	209.60%	164.70%	142.65%	120.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	28,800	25,245	24,089	23,210	22,860	19,164	19,783	6.45%
YoY %	14.08%	4.80%	3.79%	1.53%	19.29%	-3.13%	-	-
Horiz. %	145.58%	127.61%	121.77%	117.32%	115.55%	96.87%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	2,694	895	3,028	5,241	719	964	-	-
YoY %	201.01%	-70.44%	-42.22%	628.93%	-25.41%	0.00%	-	-
Horiz. %	279.46%	92.84%	314.11%	543.67%	74.59%	100.00%	-	-
Div Payout %	49.82%	21.51%	82.32%	141.96%	18.99%	35.62%	-	-
YoY %	131.61%	-73.87%	-42.01%	647.55%	-46.69%	0.00%	-	-
Horiz. %	139.87%	60.39%	231.11%	398.54%	53.31%	100.00%	-	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	28,800	25,245	24,089	23,210	22,860	19,164	19,783	6.45%
YoY %	14.08%	4.80%	3.79%	1.53%	19.29%	-3.13%	-	-
Horiz. %	145.58%	127.61%	121.77%	117.32%	115.55%	96.87%	100.00%	-
NOSH	181,594	176,666	176,999	176,774	120,000	119,777	120,851	7.01%
YoY %	2.79%	-0.19%	0.13%	47.31%	0.19%	-0.89%	-	-
Horiz. %	150.26%	146.18%	146.46%	146.27%	99.30%	99.11%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	18.95%	17.10%	15.93%	19.48%	22.28%	19.54%	24.43%	-
YoY %	10.82%	7.34%	-18.22%	-12.57%	14.02%	-20.02%	-	-
Horiz. %	77.57%	70.00%	65.21%	79.74%	91.20%	79.98%	100.00%	-
ROE	18.78%	16.48%	15.27%	15.91%	16.57%	14.14%	15.14%	-
YoY %	13.96%	7.92%	-4.02%	-3.98%	17.19%	-6.61%	-	-
Horiz. %	124.04%	108.85%	100.86%	105.09%	109.45%	93.39%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	15.75	13.77	13.05	10.72	14.17	11.57	10.14	7.60%
YoY %	14.38%	5.52%	21.74%	-24.35%	22.47%	14.10%	-	-
Horiz. %	155.33%	135.80%	128.70%	105.72%	139.74%	114.10%	100.00%	-
EPS	2.98	2.36	2.08	2.09	3.16	2.26	2.48	3.10%
YoY %	26.27%	13.46%	-0.48%	-33.86%	39.82%	-8.87%	-	-
Horiz. %	120.16%	95.16%	83.87%	84.27%	127.42%	91.13%	100.00%	-
DPS	1.48	0.50	1.71	2.96	0.60	0.80	0.00	-
YoY %	196.00%	-70.76%	-42.23%	393.33%	-25.00%	0.00%	-	-
Horiz. %	185.00%	62.50%	213.75%	370.00%	75.00%	100.00%	-	-
NAPS	0.1586	0.1429	0.1361	0.1313	0.1905	0.16	0.1637	-0.52%
YoY %	10.99%	5.00%	3.66%	-31.08%	19.06%	-2.26%	-	-
Horiz. %	96.88%	87.29%	83.14%	80.21%	116.37%	97.74%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 176,774
RPS	2.66	2.27	2.15	1.77	1.58	1.29	1.14	15.15%
YoY %	17.18%	5.58%	21.47%	12.03%	22.48%	13.16%	-	-
Horiz. %	233.33%	199.12%	188.60%	155.26%	138.60%	113.16%	100.00%	-
EPS	0.50	0.39	0.34	0.34	0.35	0.25	0.28	10.13%
YoY %	28.21%	14.71%	0.00%	-2.86%	40.00%	-10.71%	-	-
Horiz. %	178.57%	139.29%	121.43%	121.43%	125.00%	89.29%	100.00%	-
DPS	0.25	0.08	0.28	0.49	0.07	0.09	0.00	-
YoY %	212.50%	-71.43%	-42.86%	600.00%	-22.22%	0.00%	-	-
Horiz. %	277.78%	88.89%	311.11%	544.44%	77.78%	100.00%	-	-
NAPS	0.0268	0.0235	0.0224	0.0216	0.0213	0.0179	0.0184	6.46%
YoY %	14.04%	4.91%	3.70%	1.41%	18.99%	-2.72%	-	-
Horiz. %	145.65%	127.72%	121.74%	117.39%	115.76%	97.28%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	0.20	0.21	0.22	0.19	0.14	0.19	0.22	-
P/RPS	1.27	1.52	1.69	1.77	0.99	1.64	2.17	-8.53%
YoY %	-16.45%	-10.06%	-4.52%	78.79%	-39.63%	-24.42%	-	-
Horiz. %	58.53%	70.05%	77.88%	81.57%	45.62%	75.58%	100.00%	-
P/EPS	6.71	8.92	10.58	9.10	4.43	8.40	8.88	-4.55%
YoY %	-24.78%	-15.69%	16.26%	105.42%	-47.26%	-5.41%	-	-
Horiz. %	75.56%	100.45%	119.14%	102.48%	49.89%	94.59%	100.00%	-
EY	14.89	11.22	9.45	10.99	22.55	11.90	11.26	4.76%
YoY %	32.71%	18.73%	-14.01%	-51.26%	89.50%	5.68%	-	-
Horiz. %	132.24%	99.64%	83.93%	97.60%	200.27%	105.68%	100.00%	-
DY	7.42	2.38	7.78	15.60	4.29	4.21	0.00	-
YoY %	211.76%	-69.41%	-50.13%	263.64%	1.90%	0.00%	-	-
Horiz. %	176.25%	56.53%	184.80%	370.55%	101.90%	100.00%	-	-
P/NAPS	1.26	1.47	1.62	1.45	0.73	1.19	1.34	-1.01%
YoY %	-14.29%	-9.26%	11.72%	98.63%	-38.66%	-11.19%	-	-
Horiz. %	94.03%	109.70%	120.90%	108.21%	54.48%	88.81%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	21/05/13	31/05/12	24/05/11	12/05/10	26/05/09	29/05/08	11/05/07	-
Price	0.20	0.22	0.22	0.20	0.17	0.19	0.22	-
P/RPS	1.27	1.60	1.69	1.87	1.20	1.64	2.17	-8.53%
YoY %	-20.63%	-5.33%	-9.63%	55.83%	-26.83%	-24.42%	-	-
Horiz. %	58.53%	73.73%	77.88%	86.18%	55.30%	75.58%	100.00%	-
P/EPS	6.71	9.34	10.58	9.58	5.38	8.40	8.88	-4.55%
YoY %	-28.16%	-11.72%	10.44%	78.07%	-35.95%	-5.41%	-	-
Horiz. %	75.56%	105.18%	119.14%	107.88%	60.59%	94.59%	100.00%	-
EY	14.89	10.71	9.45	10.44	18.57	11.90	11.26	4.76%
YoY %	39.03%	13.33%	-9.48%	-43.78%	56.05%	5.68%	-	-
Horiz. %	132.24%	95.12%	83.93%	92.72%	164.92%	105.68%	100.00%	-
DY	7.42	2.27	7.78	14.82	3.53	4.21	0.00	-
YoY %	226.87%	-70.82%	-47.50%	319.83%	-16.15%	0.00%	-	-
Horiz. %	176.25%	53.92%	184.80%	352.02%	83.85%	100.00%	-	-
P/NAPS	1.26	1.54	1.62	1.52	0.89	1.19	1.34	-1.01%
YoY %	-18.18%	-4.94%	6.58%	70.79%	-25.21%	-11.19%	-	-
Horiz. %	94.03%	114.93%	120.90%	113.43%	66.42%	88.81%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos