[MIKROMB] YoY TTM Result on 31-Mar-2013 [#3]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 18.1%
YoY- 29.99%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 46,208 36,942 28,725 28,594 24,335 23,094 18,948 16.00%
PBT 12,481 9,179 5,612 6,727 5,456 5,261 4,886 16.90%
Tax -2,400 -1,222 -1,266 -1,309 -1,295 -1,582 -1,194 12.32%
NP 10,081 7,957 4,346 5,418 4,161 3,679 3,692 18.20%
-
NP to SH 9,886 7,889 4,312 5,409 4,161 3,679 3,692 17.82%
-
Tax Rate 19.23% 13.31% 22.56% 19.46% 23.74% 30.07% 24.44% -
Total Cost 36,127 28,985 24,379 23,176 20,174 19,415 15,256 15.43%
-
Net Worth 50,575 36,443 30,569 28,800 25,245 24,089 23,210 13.84%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 3,247 2,714 910 2,694 895 3,028 5,241 -7.66%
Div Payout % 32.85% 34.41% 21.12% 49.82% 21.51% 82.32% 141.96% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 50,575 36,443 30,569 28,800 25,245 24,089 23,210 13.84%
NOSH 307,076 281,200 182,179 181,594 176,666 176,999 176,774 9.63%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 21.82% 21.54% 15.13% 18.95% 17.10% 15.93% 19.48% -
ROE 19.55% 21.65% 14.11% 18.78% 16.48% 15.27% 15.91% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 15.05 13.14 15.77 15.75 13.77 13.05 10.72 5.81%
EPS 3.22 2.81 2.37 2.98 2.36 2.08 2.09 7.46%
DPS 1.06 0.97 0.50 1.48 0.50 1.71 2.96 -15.71%
NAPS 0.1647 0.1296 0.1678 0.1586 0.1429 0.1361 0.1313 3.84%
Adjusted Per Share Value based on latest NOSH - 181,594
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 4.30 3.44 2.68 2.66 2.27 2.15 1.77 15.92%
EPS 0.92 0.73 0.40 0.50 0.39 0.34 0.34 18.02%
DPS 0.30 0.25 0.08 0.25 0.08 0.28 0.49 -7.84%
NAPS 0.0471 0.0339 0.0285 0.0268 0.0235 0.0224 0.0216 13.86%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.53 0.325 0.235 0.20 0.21 0.22 0.19 -
P/RPS 3.52 2.47 1.49 1.27 1.52 1.69 1.77 12.12%
P/EPS 16.46 11.58 9.93 6.71 8.92 10.58 9.10 10.37%
EY 6.07 8.63 10.07 14.89 11.22 9.45 10.99 -9.41%
DY 2.00 2.97 2.13 7.42 2.38 7.78 15.60 -28.96%
P/NAPS 3.22 2.51 1.40 1.26 1.47 1.62 1.45 14.20%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 27/05/15 28/05/14 21/05/13 31/05/12 24/05/11 12/05/10 -
Price 0.52 0.42 0.245 0.20 0.22 0.22 0.20 -
P/RPS 3.46 3.20 1.55 1.27 1.60 1.69 1.87 10.78%
P/EPS 16.15 14.97 10.35 6.71 9.34 10.58 9.58 9.08%
EY 6.19 6.68 9.66 14.89 10.71 9.45 10.44 -8.33%
DY 2.03 2.30 2.04 7.42 2.27 7.78 14.82 -28.18%
P/NAPS 3.16 3.24 1.46 1.26 1.54 1.62 1.52 12.96%

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