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

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
TTM Result
Revenue	46,208	36,942	28,725	28,594	24,335	23,094	18,948	16.00%
YoY %	25.08%	28.61%	0.46%	17.50%	5.37%	21.88%	-	-
Horiz. %	243.87%	194.97%	151.60%	150.91%	128.43%	121.88%	100.00%	-
PBT	12,481	9,179	5,612	6,727	5,456	5,261	4,886	16.90%
YoY %	35.97%	63.56%	-16.57%	23.30%	3.71%	7.67%	-	-
Horiz. %	255.44%	187.86%	114.86%	137.68%	111.67%	107.67%	100.00%	-
Tax	-2,400	-1,222	-1,266	-1,309	-1,295	-1,582	-1,194	12.32%
YoY %	-96.40%	3.48%	3.28%	-1.08%	18.14%	-32.50%	-	-
Horiz. %	201.01%	102.35%	106.03%	109.63%	108.46%	132.50%	100.00%	-
NP	10,081	7,957	4,346	5,418	4,161	3,679	3,692	18.20%
YoY %	26.69%	83.09%	-19.79%	30.21%	13.10%	-0.35%	-	-
Horiz. %	273.05%	215.52%	117.71%	146.75%	112.70%	99.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,886	7,889	4,312	5,409	4,161	3,679	3,692	17.82%
YoY %	25.31%	82.95%	-20.28%	29.99%	13.10%	-0.35%	-	-
Horiz. %	267.77%	213.68%	116.79%	146.51%	112.70%	99.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.23%	13.31%	22.56%	19.46%	23.74%	30.07%	24.44%	-
YoY %	44.48%	-41.00%	15.93%	-18.03%	-21.05%	23.04%	-	-
Horiz. %	78.68%	54.46%	92.31%	79.62%	97.14%	123.04%	100.00%	-
Total Cost	36,127	28,985	24,379	23,176	20,174	19,415	15,256	15.43%
YoY %	24.64%	18.89%	5.19%	14.88%	3.91%	27.26%	-	-
Horiz. %	236.81%	189.99%	159.80%	151.91%	132.24%	127.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	50,575	36,443	30,569	28,800	25,245	24,089	23,210	13.84%
YoY %	38.78%	19.22%	6.14%	14.08%	4.80%	3.79%	-	-
Horiz. %	217.90%	157.01%	131.71%	124.08%	108.77%	103.79%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Dividend
Div	3,247	2,714	910	2,694	895	3,028	5,241	-7.66%
YoY %	19.64%	198.24%	-66.22%	201.01%	-70.44%	-42.22%	-	-
Horiz. %	61.95%	51.78%	17.36%	51.40%	17.08%	57.78%	100.00%	-
Div Payout %	32.85%	34.41%	21.12%	49.82%	21.51%	82.32%	141.96%	-
YoY %	-4.53%	62.93%	-57.61%	131.61%	-73.87%	-42.01%	-	-
Horiz. %	23.14%	24.24%	14.88%	35.09%	15.15%	57.99%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Equity
Net Worth	50,575	36,443	30,569	28,800	25,245	24,089	23,210	13.84%
YoY %	38.78%	19.22%	6.14%	14.08%	4.80%	3.79%	-	-
Horiz. %	217.90%	157.01%	131.71%	124.08%	108.77%	103.79%	100.00%	-
NOSH	307,076	281,200	182,179	181,594	176,666	176,999	176,774	9.63%
YoY %	9.20%	54.35%	0.32%	2.79%	-0.19%	0.13%	-	-
Horiz. %	173.71%	159.07%	103.06%	102.73%	99.94%	100.13%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Ratio Analysis
NP Margin	21.82%	21.54%	15.13%	18.95%	17.10%	15.93%	19.48%	-
YoY %	1.30%	42.37%	-20.16%	10.82%	7.34%	-18.22%	-	-
Horiz. %	112.01%	110.57%	77.67%	97.28%	87.78%	81.78%	100.00%	-
ROE	19.55%	21.65%	14.11%	18.78%	16.48%	15.27%	15.91%	-
YoY %	-9.70%	53.44%	-24.87%	13.96%	7.92%	-4.02%	-	-
Horiz. %	122.88%	136.08%	88.69%	118.04%	103.58%	95.98%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Per Share
RPS	15.05	13.14	15.77	15.75	13.77	13.05	10.72	5.81%
YoY %	14.54%	-16.68%	0.13%	14.38%	5.52%	21.74%	-	-
Horiz. %	140.39%	122.57%	147.11%	146.92%	128.45%	121.74%	100.00%	-
EPS	3.22	2.81	2.37	2.98	2.36	2.08	2.09	7.46%
YoY %	14.59%	18.57%	-20.47%	26.27%	13.46%	-0.48%	-	-
Horiz. %	154.07%	134.45%	113.40%	142.58%	112.92%	99.52%	100.00%	-
DPS	1.06	0.97	0.50	1.48	0.50	1.71	2.96	-15.71%
YoY %	9.28%	94.00%	-66.22%	196.00%	-70.76%	-42.23%	-	-
Horiz. %	35.81%	32.77%	16.89%	50.00%	16.89%	57.77%	100.00%	-
NAPS	0.1647	0.1296	0.1678	0.1586	0.1429	0.1361	0.1313	3.84%
YoY %	27.08%	-22.77%	5.80%	10.99%	5.00%	3.66%	-	-
Horiz. %	125.44%	98.71%	127.80%	120.79%	108.83%	103.66%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 181,594
RPS	4.30	3.44	2.68	2.66	2.27	2.15	1.77	15.92%
YoY %	25.00%	28.36%	0.75%	17.18%	5.58%	21.47%	-	-
Horiz. %	242.94%	194.35%	151.41%	150.28%	128.25%	121.47%	100.00%	-
EPS	0.92	0.73	0.40	0.50	0.39	0.34	0.34	18.02%
YoY %	26.03%	82.50%	-20.00%	28.21%	14.71%	0.00%	-	-
Horiz. %	270.59%	214.71%	117.65%	147.06%	114.71%	100.00%	100.00%	-
DPS	0.30	0.25	0.08	0.25	0.08	0.28	0.49	-7.84%
YoY %	20.00%	212.50%	-68.00%	212.50%	-71.43%	-42.86%	-	-
Horiz. %	61.22%	51.02%	16.33%	51.02%	16.33%	57.14%	100.00%	-
NAPS	0.0471	0.0339	0.0285	0.0268	0.0235	0.0224	0.0216	13.86%
YoY %	38.94%	18.95%	6.34%	14.04%	4.91%	3.70%	-	-
Horiz. %	218.06%	156.94%	131.94%	124.07%	108.80%	103.70%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	42.51%	65.77%	17.32%	-16.45%	-10.06%	-4.52%	-	-
Horiz. %	198.87%	139.55%	84.18%	71.75%	85.88%	95.48%	100.00%	-
P/EPS	16.46	11.58	9.93	6.71	8.92	10.58	9.10	10.37%
YoY %	42.14%	16.62%	47.99%	-24.78%	-15.69%	16.26%	-	-
Horiz. %	180.88%	127.25%	109.12%	73.74%	98.02%	116.26%	100.00%	-
EY	6.07	8.63	10.07	14.89	11.22	9.45	10.99	-9.41%
YoY %	-29.66%	-14.30%	-32.37%	32.71%	18.73%	-14.01%	-	-
Horiz. %	55.23%	78.53%	91.63%	135.49%	102.09%	85.99%	100.00%	-
DY	2.00	2.97	2.13	7.42	2.38	7.78	15.60	-28.96%
YoY %	-32.66%	39.44%	-71.29%	211.76%	-69.41%	-50.13%	-	-
Horiz. %	12.82%	19.04%	13.65%	47.56%	15.26%	49.87%	100.00%	-
P/NAPS	3.22	2.51	1.40	1.26	1.47	1.62	1.45	14.20%
YoY %	28.29%	79.29%	11.11%	-14.29%	-9.26%	11.72%	-	-
Horiz. %	222.07%	173.10%	96.55%	86.90%	101.38%	111.72%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Announcement Date
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%
YoY %	8.12%	106.45%	22.05%	-20.63%	-5.33%	-9.63%	-	-
Horiz. %	185.03%	171.12%	82.89%	67.91%	85.56%	90.37%	100.00%	-
P/EPS	16.15	14.97	10.35	6.71	9.34	10.58	9.58	9.08%
YoY %	7.88%	44.64%	54.25%	-28.16%	-11.72%	10.44%	-	-
Horiz. %	168.58%	156.26%	108.04%	70.04%	97.49%	110.44%	100.00%	-
EY	6.19	6.68	9.66	14.89	10.71	9.45	10.44	-8.33%
YoY %	-7.34%	-30.85%	-35.12%	39.03%	13.33%	-9.48%	-	-
Horiz. %	59.29%	63.98%	92.53%	142.62%	102.59%	90.52%	100.00%	-
DY	2.03	2.30	2.04	7.42	2.27	7.78	14.82	-28.18%
YoY %	-11.74%	12.75%	-72.51%	226.87%	-70.82%	-47.50%	-	-
Horiz. %	13.70%	15.52%	13.77%	50.07%	15.32%	52.50%	100.00%	-
P/NAPS	3.16	3.24	1.46	1.26	1.54	1.62	1.52	12.96%
YoY %	-2.47%	121.92%	15.87%	-18.18%	-4.94%	6.58%	-	-
Horiz. %	207.89%	213.16%	96.05%	82.89%	101.32%	106.58%	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