[MIKROMB] YoY TTM Result on 31-Mar-2014 [#3]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 4.05%
YoY- -20.28%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 49,692 46,208 36,942 28,725 28,594 24,335 23,094 13.60%
PBT 13,647 12,481 9,179 5,612 6,727 5,456 5,261 17.20%
Tax -2,858 -2,400 -1,222 -1,266 -1,309 -1,295 -1,582 10.34%
NP 10,789 10,081 7,957 4,346 5,418 4,161 3,679 19.62%
-
NP to SH 10,629 9,886 7,889 4,312 5,409 4,161 3,679 19.32%
-
Tax Rate 20.94% 19.23% 13.31% 22.56% 19.46% 23.74% 30.07% -
Total Cost 38,903 36,127 28,985 24,379 23,176 20,174 19,415 12.26%
-
Net Worth 56,411 50,575 36,443 30,569 28,800 25,245 24,089 15.22%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 4,764 3,247 2,714 910 2,694 895 3,028 7.83%
Div Payout % 44.83% 32.85% 34.41% 21.12% 49.82% 21.51% 82.32% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 56,411 50,575 36,443 30,569 28,800 25,245 24,089 15.22%
NOSH 307,540 307,076 281,200 182,179 181,594 176,666 176,999 9.63%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 21.71% 21.82% 21.54% 15.13% 18.95% 17.10% 15.93% -
ROE 18.84% 19.55% 21.65% 14.11% 18.78% 16.48% 15.27% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 16.23 15.05 13.14 15.77 15.75 13.77 13.05 3.69%
EPS 3.47 3.22 2.81 2.37 2.98 2.36 2.08 8.89%
DPS 1.56 1.06 0.97 0.50 1.48 0.50 1.71 -1.51%
NAPS 0.1842 0.1647 0.1296 0.1678 0.1586 0.1429 0.1361 5.16%
Adjusted Per Share Value based on latest NOSH - 182,179
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 4.11 3.82 3.06 2.38 2.37 2.01 1.91 13.61%
EPS 0.88 0.82 0.65 0.36 0.45 0.34 0.30 19.62%
DPS 0.39 0.27 0.22 0.08 0.22 0.07 0.25 7.68%
NAPS 0.0467 0.0419 0.0302 0.0253 0.0238 0.0209 0.0199 15.26%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.60 0.53 0.325 0.235 0.20 0.21 0.22 -
P/RPS 3.70 3.52 2.47 1.49 1.27 1.52 1.69 13.93%
P/EPS 17.29 16.46 11.58 9.93 6.71 8.92 10.58 8.52%
EY 5.78 6.07 8.63 10.07 14.89 11.22 9.45 -7.85%
DY 2.59 2.00 2.97 2.13 7.42 2.38 7.78 -16.73%
P/NAPS 3.26 3.22 2.51 1.40 1.26 1.47 1.62 12.34%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/05/17 30/05/16 27/05/15 28/05/14 21/05/13 31/05/12 24/05/11 -
Price 0.68 0.52 0.42 0.245 0.20 0.22 0.22 -
P/RPS 4.19 3.46 3.20 1.55 1.27 1.60 1.69 16.32%
P/EPS 19.59 16.15 14.97 10.35 6.71 9.34 10.58 10.80%
EY 5.10 6.19 6.68 9.66 14.89 10.71 9.45 -9.76%
DY 2.29 2.03 2.30 2.04 7.42 2.27 7.78 -18.42%
P/NAPS 3.69 3.16 3.24 1.46 1.26 1.54 1.62 14.69%

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