[MIKROMB] YoY TTM Result on 31-Mar-2016 [#3]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- -1.13%
YoY- 25.31%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 45,235 49,156 49,692 46,208 36,942 28,725 28,594 7.94%
PBT 7,212 10,594 13,647 12,481 9,179 5,612 6,727 1.16%
Tax -3,058 -2,356 -2,858 -2,400 -1,222 -1,266 -1,309 15.18%
NP 4,154 8,238 10,789 10,081 7,957 4,346 5,418 -4.32%
-
NP to SH 3,858 8,119 10,629 9,886 7,889 4,312 5,409 -5.47%
-
Tax Rate 42.40% 22.24% 20.94% 19.23% 13.31% 22.56% 19.46% -
Total Cost 41,081 40,918 38,903 36,127 28,985 24,379 23,176 10.00%
-
Net Worth 60,152 55,422 56,411 50,575 36,443 30,569 28,800 13.05%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 3,411 4,879 4,764 3,247 2,714 910 2,694 4.00%
Div Payout % 88.43% 60.11% 44.83% 32.85% 34.41% 21.12% 49.82% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 60,152 55,422 56,411 50,575 36,443 30,569 28,800 13.05%
NOSH 430,892 430,892 307,540 307,076 281,200 182,179 181,594 15.48%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 9.18% 16.76% 21.71% 21.82% 21.54% 15.13% 18.95% -
ROE 6.41% 14.65% 18.84% 19.55% 21.65% 14.11% 18.78% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 10.50 12.50 16.23 15.05 13.14 15.77 15.75 -6.53%
EPS 0.90 2.06 3.47 3.22 2.81 2.37 2.98 -18.08%
DPS 0.80 1.24 1.56 1.06 0.97 0.50 1.48 -9.74%
NAPS 0.1396 0.1409 0.1842 0.1647 0.1296 0.1678 0.1586 -2.10%
Adjusted Per Share Value based on latest NOSH - 307,076
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 4.21 4.58 4.63 4.30 3.44 2.68 2.66 7.94%
EPS 0.36 0.76 0.99 0.92 0.73 0.40 0.50 -5.32%
DPS 0.32 0.45 0.44 0.30 0.25 0.08 0.25 4.19%
NAPS 0.056 0.0516 0.0525 0.0471 0.0339 0.0285 0.0268 13.06%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.255 0.305 0.60 0.53 0.325 0.235 0.20 -
P/RPS 2.43 2.44 3.70 3.52 2.47 1.49 1.27 11.41%
P/EPS 28.48 14.78 17.29 16.46 11.58 9.93 6.71 27.22%
EY 3.51 6.77 5.78 6.07 8.63 10.07 14.89 -21.39%
DY 3.14 4.07 2.59 2.00 2.97 2.13 7.42 -13.34%
P/NAPS 1.83 2.16 3.26 3.22 2.51 1.40 1.26 6.41%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 27/05/19 25/05/18 29/05/17 30/05/16 27/05/15 28/05/14 21/05/13 -
Price 0.22 0.32 0.68 0.52 0.42 0.245 0.20 -
P/RPS 2.10 2.56 4.19 3.46 3.20 1.55 1.27 8.73%
P/EPS 24.57 15.50 19.59 16.15 14.97 10.35 6.71 24.13%
EY 4.07 6.45 5.10 6.19 6.68 9.66 14.89 -19.43%
DY 3.64 3.88 2.29 2.03 2.30 2.04 7.42 -11.18%
P/NAPS 1.58 2.27 3.69 3.16 3.24 1.46 1.26 3.84%

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