[MIKROMB] QoQ Annualized Quarter Result on 30-Sep-2010 [#1]

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Annualized Quarter Result
Revenue	23,544	23,457	24,142	22,704	20,230	19,638	19,398	13.82%
YoY %	0.37%	-2.84%	6.33%	12.23%	3.01%	1.24%	-	-
Horiz. %	121.37%	120.92%	124.46%	117.04%	104.29%	101.24%	100.00%	-
PBT	4,685	5,621	6,520	6,632	4,941	5,196	6,194	-17.02%
YoY %	-16.65%	-13.79%	-1.69%	34.22%	-4.91%	-16.11%	-	-
Horiz. %	75.64%	90.75%	105.26%	107.07%	79.77%	83.89%	100.00%	-
Tax	-1,287	-1,636	-1,958	-1,888	-1,237	-1,177	-1,262	1.31%
YoY %	21.33%	16.45%	-3.71%	-52.63%	-5.10%	6.74%	-	-
Horiz. %	101.98%	129.64%	155.15%	149.60%	98.02%	93.26%	100.00%	-
NP	3,398	3,985	4,562	4,744	3,704	4,018	4,932	-22.04%
YoY %	-14.73%	-12.65%	-3.84%	28.08%	-7.81%	-18.53%	-	-
Horiz. %	68.90%	80.80%	92.50%	96.19%	75.10%	81.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,398	3,985	4,562	4,744	3,704	4,018	4,932	-22.04%
YoY %	-14.73%	-12.65%	-3.84%	28.08%	-7.81%	-18.53%	-	-
Horiz. %	68.90%	80.80%	92.50%	96.19%	75.10%	81.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.47%	29.11%	30.03%	28.47%	25.04%	22.65%	20.37%	-
YoY %	-5.63%	-3.06%	5.48%	13.70%	10.55%	11.19%	-	-
Horiz. %	134.86%	142.91%	147.42%	139.76%	122.93%	111.19%	100.00%	-
Total Cost	20,146	19,472	19,580	17,960	16,526	15,620	14,466	24.78%
YoY %	3.46%	-0.55%	9.02%	8.68%	5.80%	7.98%	-	-
Horiz. %	139.26%	134.61%	135.35%	124.15%	114.24%	107.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	24,311	23,929	24,237	24,871	23,691	22,875	24,082	0.63%
YoY %	1.60%	-1.27%	-2.55%	4.98%	3.57%	-5.01%	-	-
Horiz. %	100.95%	99.36%	100.64%	103.28%	98.38%	94.99%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	1,313	1,758	2,611	-	5,241	4,645	3,497	-48.04%
YoY %	-25.31%	-32.67%	0.00%	-	12.83%	32.83%	-	-
Horiz. %	37.55%	50.27%	74.66%	-	149.87%	132.83%	100.00%	-
Div Payout %	38.66%	44.12%	57.25%	-	141.51%	115.61%	70.92%	-
YoY %	-12.38%	-22.93%	0.00%	-	22.40%	63.01%	-	-
Horiz. %	54.51%	62.21%	80.72%	-	199.53%	163.01%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	24,311	23,929	24,237	24,871	23,691	22,875	24,082	0.63%
YoY %	1.60%	-1.27%	-2.55%	4.98%	3.57%	-5.01%	-	-
Horiz. %	100.95%	99.36%	100.64%	103.28%	98.38%	94.99%	100.00%	-
NOSH	175,154	175,823	174,122	174,411	172,499	176,774	173,880	0.48%
YoY %	-0.38%	0.98%	-0.17%	1.11%	-2.42%	1.66%	-	-
Horiz. %	100.73%	101.12%	100.14%	100.31%	99.21%	101.66%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	14.43%	16.99%	18.90%	20.89%	18.31%	20.46%	25.43%	-
YoY %	-15.07%	-10.11%	-9.53%	14.09%	-10.51%	-19.54%	-	-
Horiz. %	56.74%	66.81%	74.32%	82.15%	72.00%	80.46%	100.00%	-
ROE	13.98%	16.65%	18.82%	19.07%	15.63%	17.57%	20.48%	-
YoY %	-16.04%	-11.53%	-1.31%	22.01%	-11.04%	-14.21%	-	-
Horiz. %	68.26%	81.30%	91.89%	93.12%	76.32%	85.79%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	13.44	13.34	13.86	13.02	11.58	11.27	11.09	13.70%
YoY %	0.75%	-3.75%	6.45%	12.44%	2.75%	1.62%	-	-
Horiz. %	121.19%	120.29%	124.98%	117.40%	104.42%	101.62%	100.00%	-
EPS	1.94	2.27	2.62	2.72	2.12	2.31	2.82	-22.12%
YoY %	-14.54%	-13.36%	-3.68%	28.30%	-8.23%	-18.09%	-	-
Horiz. %	68.79%	80.50%	92.91%	96.45%	75.18%	81.91%	100.00%	-
DPS	0.75	1.00	1.50	0.00	3.00	2.67	2.00	-48.09%
YoY %	-25.00%	-33.33%	0.00%	0.00%	12.36%	33.50%	-	-
Horiz. %	37.50%	50.00%	75.00%	0.00%	150.00%	133.50%	100.00%	-
NAPS	0.1388	0.1361	0.1392	0.1426	0.1356	0.1313	0.1377	0.53%
YoY %	1.98%	-2.23%	-2.38%	5.16%	3.27%	-4.65%	-	-
Horiz. %	100.80%	98.84%	101.09%	103.56%	98.47%	95.35%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 174,411
RPS	2.22	2.21	2.28	2.14	1.91	1.85	1.83	13.78%
YoY %	0.45%	-3.07%	6.54%	12.04%	3.24%	1.09%	-	-
Horiz. %	121.31%	120.77%	124.59%	116.94%	104.37%	101.09%	100.00%	-
EPS	0.32	0.38	0.43	0.45	0.35	0.38	0.47	-22.66%
YoY %	-15.79%	-11.63%	-4.44%	28.57%	-7.89%	-19.15%	-	-
Horiz. %	68.09%	80.85%	91.49%	95.74%	74.47%	80.85%	100.00%	-
DPS	0.12	0.17	0.25	0.00	0.49	0.44	0.33	-49.14%
YoY %	-29.41%	-32.00%	0.00%	0.00%	11.36%	33.33%	-	-
Horiz. %	36.36%	51.52%	75.76%	0.00%	148.48%	133.33%	100.00%	-
NAPS	0.0229	0.0226	0.0229	0.0235	0.0224	0.0216	0.0227	0.58%
YoY %	1.33%	-1.31%	-2.55%	4.91%	3.70%	-4.85%	-	-
Horiz. %	100.88%	99.56%	100.88%	103.52%	98.68%	95.15%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	0.23	0.22	0.19	0.18	0.19	0.19	0.20	-
P/RPS	1.71	1.65	1.37	1.38	1.64	1.69	1.80	-3.37%
YoY %	3.64%	20.44%	-0.72%	-15.85%	-2.96%	-6.11%	-	-
Horiz. %	95.00%	91.67%	76.11%	76.67%	91.11%	93.89%	100.00%	-
P/EPS	11.86	9.71	7.25	6.62	8.96	8.24	7.09	41.04%
YoY %	22.14%	33.93%	9.52%	-26.12%	8.74%	16.22%	-	-
Horiz. %	167.28%	136.95%	102.26%	93.37%	126.38%	116.22%	100.00%	-
EY	8.43	10.30	13.79	15.11	11.16	12.14	14.10	-29.09%
YoY %	-18.16%	-25.31%	-8.74%	35.39%	-8.07%	-13.90%	-	-
Horiz. %	59.79%	73.05%	97.80%	107.16%	79.15%	86.10%	100.00%	-
DY	3.26	4.55	7.89	0.00	15.79	14.04	10.00	-52.72%
YoY %	-28.35%	-42.33%	0.00%	0.00%	12.46%	40.40%	-	-
Horiz. %	32.60%	45.50%	78.90%	0.00%	157.90%	140.40%	100.00%	-
P/NAPS	1.66	1.62	1.36	1.26	1.40	1.45	1.45	9.46%
YoY %	2.47%	19.12%	7.94%	-10.00%	-3.45%	0.00%	-	-
Horiz. %	114.48%	111.72%	93.79%	86.90%	96.55%	100.00%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	26/08/11	24/05/11	24/02/11	04/11/10	27/08/10	12/05/10	10/02/10	-
Price	0.19	0.22	0.265	0.19	0.20	0.20	0.19	-
P/RPS	1.41	1.65	1.91	1.46	1.73	1.77	1.71	-12.09%
YoY %	-14.55%	-13.61%	30.82%	-15.61%	-2.26%	3.51%	-	-
Horiz. %	82.46%	96.49%	111.70%	85.38%	101.17%	103.51%	100.00%	-
P/EPS	9.79	9.71	10.11	6.99	9.43	8.67	6.74	28.34%
YoY %	0.82%	-3.96%	44.64%	-25.87%	8.77%	28.64%	-	-
Horiz. %	145.25%	144.07%	150.00%	103.71%	139.91%	128.64%	100.00%	-
EY	10.21	10.30	9.89	14.32	10.60	11.53	14.84	-22.11%
YoY %	-0.87%	4.15%	-30.94%	35.09%	-8.07%	-22.30%	-	-
Horiz. %	68.80%	69.41%	66.64%	96.50%	71.43%	77.70%	100.00%	-
DY	3.95	4.55	5.66	0.00	15.00	13.33	10.53	-48.08%
YoY %	-13.19%	-19.61%	0.00%	0.00%	12.53%	26.59%	-	-
Horiz. %	37.51%	43.21%	53.75%	0.00%	142.45%	126.59%	100.00%	-
P/NAPS	1.37	1.62	1.90	1.33	1.47	1.52	1.38	-0.48%
YoY %	-15.43%	-14.74%	42.86%	-9.52%	-3.29%	10.14%	-	-
Horiz. %	99.28%	117.39%	137.68%	96.38%	106.52%	110.14%	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