Highlights

[MIKROMB] YoY Quarter Result on 2019-09-30 [#1]

Stock [MIKROMB]: MIKRO MSC BHD
Announcement Date 02-Dec-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Sep-2019  [#1]
Profit Trend QoQ -     -33.72%    YoY -     12.25%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 16,349 9,795 13,090 12,052 10,533 8,608 6,310 17.19%
  YoY % 66.91% -25.17% 8.61% 14.42% 22.36% 36.42% -
  Horiz. % 259.10% 155.23% 207.45% 191.00% 166.93% 136.42% 100.00%
PBT 1,119 921 3,397 3,676 3,384 2,729 1,620 -5.98%
  YoY % 21.50% -72.89% -7.59% 8.63% 24.00% 68.46% -
  Horiz. % 69.07% 56.85% 209.69% 226.91% 208.89% 168.46% 100.00%
Tax -500 -359 -896 -628 -539 -307 -313 8.12%
  YoY % -39.28% 59.93% -42.68% -16.51% -75.57% 1.92% -
  Horiz. % 159.74% 114.70% 286.26% 200.64% 172.20% 98.08% 100.00%
NP 619 562 2,501 3,048 2,845 2,422 1,307 -11.71%
  YoY % 10.14% -77.53% -17.95% 7.14% 17.46% 85.31% -
  Horiz. % 47.36% 43.00% 191.35% 233.21% 217.67% 185.31% 100.00%
NP to SH 568 506 2,475 3,000 2,846 2,411 1,305 -12.94%
  YoY % 12.25% -79.56% -17.50% 5.41% 18.04% 84.75% -
  Horiz. % 43.52% 38.77% 189.66% 229.89% 218.08% 184.75% 100.00%
Tax Rate 44.68 % 38.98 % 26.38 % 17.08 % 15.93 % 11.25 % 19.32 % 14.99%
  YoY % 14.62% 47.76% 54.45% 7.22% 41.60% -41.77% -
  Horiz. % 231.26% 201.76% 136.54% 88.41% 82.45% 58.23% 100.00%
Total Cost 15,730 9,233 10,589 9,004 7,688 6,186 5,003 21.03%
  YoY % 70.37% -12.81% 17.60% 17.12% 24.28% 23.65% -
  Horiz. % 314.41% 184.55% 211.65% 179.97% 153.67% 123.65% 100.00%
Net Worth 89,595 59,463 47,752 55,867 40,097 34,389 29,067 20.63%
  YoY % 50.67% 24.52% -14.53% 39.33% 16.60% 18.31% -
  Horiz. % 308.23% 204.57% 164.28% 192.20% 137.95% 118.31% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - 1,408 1,308 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 7.69% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 107.69% 100.00% -
Div Payout % - % - % - % - % 49.50 % 54.26 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% -8.77% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 91.23% 100.00% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 89,595 59,463 47,752 55,867 40,097 34,389 29,067 20.63%
  YoY % 50.67% 24.52% -14.53% 39.33% 16.60% 18.31% -
  Horiz. % 308.23% 204.57% 164.28% 192.20% 137.95% 118.31% 100.00%
NOSH 559,969 430,892 331,842 306,122 281,782 186,899 178,767 20.95%
  YoY % 29.96% 29.85% 8.40% 8.64% 50.77% 4.55% -
  Horiz. % 313.24% 241.04% 185.63% 171.24% 157.63% 104.55% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 3.79 % 5.74 % 19.11 % 25.29 % 27.01 % 28.14 % 20.71 % -24.64%
  YoY % -33.97% -69.96% -24.44% -6.37% -4.02% 35.88% -
  Horiz. % 18.30% 27.72% 92.27% 122.11% 130.42% 135.88% 100.00%
ROE 0.63 % 0.85 % 5.18 % 5.37 % 7.10 % 7.01 % 4.49 % -27.90%
  YoY % -25.88% -83.59% -3.54% -24.37% 1.28% 56.12% -
  Horiz. % 14.03% 18.93% 115.37% 119.60% 158.13% 156.12% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 2.92 2.27 3.94 3.94 3.74 4.61 3.53 -3.11%
  YoY % 28.63% -42.39% 0.00% 5.35% -18.87% 30.59% -
  Horiz. % 82.72% 64.31% 111.61% 111.61% 105.95% 130.59% 100.00%
EPS 0.10 0.12 0.75 0.98 1.01 1.29 0.73 -28.19%
  YoY % -16.67% -84.00% -23.47% -2.97% -21.71% 76.71% -
  Horiz. % 13.70% 16.44% 102.74% 134.25% 138.36% 176.71% 100.00%
DPS 0.00 0.00 0.00 0.00 0.50 0.70 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -28.57% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 71.43% 100.00% -
NAPS 0.1600 0.1380 0.1439 0.1825 0.1423 0.1840 0.1626 -0.27%
  YoY % 15.94% -4.10% -21.15% 28.25% -22.66% 13.16% -
  Horiz. % 98.40% 84.87% 88.50% 112.24% 87.52% 113.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 589,226
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 2.77 1.66 2.22 2.05 1.79 1.46 1.07 17.17%
  YoY % 66.87% -25.23% 8.29% 14.53% 22.60% 36.45% -
  Horiz. % 258.88% 155.14% 207.48% 191.59% 167.29% 136.45% 100.00%
EPS 0.10 0.09 0.42 0.51 0.48 0.41 0.22 -12.31%
  YoY % 11.11% -78.57% -17.65% 6.25% 17.07% 86.36% -
  Horiz. % 45.45% 40.91% 190.91% 231.82% 218.18% 186.36% 100.00%
DPS 0.00 0.00 0.00 0.00 0.24 0.22 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 9.09% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 109.09% 100.00% -
NAPS 0.1521 0.1009 0.0810 0.0948 0.0681 0.0584 0.0493 20.65%
  YoY % 50.74% 24.57% -14.56% 39.21% 16.61% 18.46% -
  Horiz. % 308.52% 204.67% 164.30% 192.29% 138.13% 118.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.1900 0.3150 0.4600 0.4950 0.3600 0.3850 0.2100 -
P/RPS 6.51 13.86 11.66 12.57 9.63 8.36 5.95 1.51%
  YoY % -53.03% 18.87% -7.24% 30.53% 15.19% 40.50% -
  Horiz. % 109.41% 232.94% 195.97% 211.26% 161.85% 140.50% 100.00%
P/EPS 187.31 268.24 61.68 50.51 35.64 29.84 28.77 36.63%
  YoY % -30.17% 334.89% 22.11% 41.72% 19.44% 3.72% -
  Horiz. % 651.06% 932.36% 214.39% 175.56% 123.88% 103.72% 100.00%
EY 0.53 0.37 1.62 1.98 2.81 3.35 3.48 -26.91%
  YoY % 43.24% -77.16% -18.18% -29.54% -16.12% -3.74% -
  Horiz. % 15.23% 10.63% 46.55% 56.90% 80.75% 96.26% 100.00%
DY 0.00 0.00 0.00 0.00 1.39 1.82 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -23.63% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 76.37% 100.00% -
P/NAPS 1.19 2.28 3.20 2.71 2.53 2.09 1.29 -1.34%
  YoY % -47.81% -28.75% 18.08% 7.11% 21.05% 62.02% -
  Horiz. % 92.25% 176.74% 248.06% 210.08% 196.12% 162.02% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 02/12/19 30/11/18 16/11/17 30/11/16 30/11/15 28/11/14 28/11/13 -
Price 0.1900 0.2350 0.4650 0.4800 0.3900 0.4100 0.2700 -
P/RPS 6.51 10.34 11.79 12.19 10.43 8.90 7.65 -2.65%
  YoY % -37.04% -12.30% -3.28% 16.87% 17.19% 16.34% -
  Horiz. % 85.10% 135.16% 154.12% 159.35% 136.34% 116.34% 100.00%
P/EPS 187.31 200.12 62.35 48.98 38.61 31.78 36.99 31.03%
  YoY % -6.40% 220.96% 27.30% 26.86% 21.49% -14.08% -
  Horiz. % 506.38% 541.01% 168.56% 132.41% 104.38% 85.92% 100.00%
EY 0.53 0.50 1.60 2.04 2.59 3.15 2.70 -23.76%
  YoY % 6.00% -68.75% -21.57% -21.24% -17.78% 16.67% -
  Horiz. % 19.63% 18.52% 59.26% 75.56% 95.93% 116.67% 100.00%
DY 0.00 0.00 0.00 0.00 1.28 1.71 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -25.15% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 74.85% 100.00% -
P/NAPS 1.19 1.70 3.23 2.63 2.74 2.23 1.66 -5.39%
  YoY % -30.00% -47.37% 22.81% -4.01% 22.87% 34.34% -
  Horiz. % 71.69% 102.41% 194.58% 158.43% 165.06% 134.34% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

201  114  372  1578 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.79+0.045 
 SAPNRG 0.265+0.005 
 EKOVEST 0.815+0.02 
 INSAS-WB 0.0050.00 
 ECOWLD-CV 0.025+0.01 
 SAPNRG-WA 0.1150.00 
 HSI-H8F 0.14-0.05 
 IWCITY 0.91+0.03 
 HSI-C7K 0.32+0.04 
 KHEESAN 0.49-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers