[MIKROMB] QoQ Annualized Quarter Result on 30-Sep-2016 [#1]

Stock

[MIKROMB] MIKRO MSC BERHAD

Announcement Date

30-Nov-2016

Admission Sponsor

Sponsor

Financial Year

30-Jun-2017

Quarter

30-Sep-2016 [#1]

Profit Trend

QoQ- 16.03%

YoY- 5.41%

Quarter Report

MIKROMSCBERHAD-1ST QTR.pdf

Latest QR

Upcoming QR

MIKROMB's Result

MIKROMB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Annualized Quarter Result
Revenue	50,401	49,558	51,192	48,208	48,114	47,454	48,552	2.52%
YoY %	1.70%	-3.19%	6.19%	0.20%	1.39%	-2.26%	-	-
Horiz. %	103.81%	102.07%	105.44%	99.29%	99.10%	97.74%	100.00%	-
PBT	13,418	14,040	16,052	14,704	13,020	13,204	15,592	-9.53%
YoY %	-4.43%	-12.53%	9.17%	12.93%	-1.39%	-15.32%	-	-
Horiz. %	86.06%	90.05%	102.95%	94.30%	83.50%	84.68%	100.00%	-
Tax	-2,359	-2,858	-3,428	-2,512	-2,523	-2,410	-3,420	-21.95%
YoY %	17.46%	16.63%	-36.46%	0.44%	-4.69%	29.53%	-	-
Horiz. %	68.98%	83.57%	100.23%	73.45%	73.77%	70.47%	100.00%	-
NP	11,059	11,181	12,624	12,192	10,497	10,793	12,172	-6.19%
YoY %	-1.09%	-11.43%	3.54%	16.15%	-2.74%	-11.33%	-	-
Horiz. %	90.86%	91.86%	103.71%	100.16%	86.24%	88.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,890	11,005	12,480	12,000	10,342	10,624	11,944	-5.97%
YoY %	-1.04%	-11.82%	4.00%	16.03%	-2.65%	-11.05%	-	-
Horiz. %	91.18%	92.14%	104.49%	100.47%	86.59%	88.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.58%	20.36%	21.36%	17.08%	19.38%	18.25%	21.93%	-
YoY %	-13.65%	-4.68%	25.06%	-11.87%	6.19%	-16.78%	-	-
Horiz. %	80.16%	92.84%	97.40%	77.88%	88.37%	83.22%	100.00%	-
Total Cost	39,342	38,377	38,568	36,016	37,617	36,661	36,380	5.36%
YoY %	2.51%	-0.50%	7.09%	-4.26%	2.61%	0.77%	-	-
Horiz. %	108.14%	105.49%	106.01%	99.00%	103.40%	100.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	59,220	56,411	56,436	55,867	50,884	50,474	50,195	11.66%
YoY %	4.98%	-0.04%	1.02%	9.79%	0.81%	0.56%	-	-
Horiz. %	117.98%	112.38%	112.43%	111.30%	101.37%	100.56%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Dividend
Div	4,904	2,449	3,688	-	6,187	4,494	6,737	-19.09%
YoY %	100.24%	-33.60%	0.00%	-	37.67%	-33.29%	-	-
Horiz. %	72.79%	36.35%	54.74%	-	91.84%	66.71%	100.00%	-
Div Payout %	45.04%	22.26%	29.56%	-	59.83%	42.31%	56.41%	-
YoY %	102.34%	-24.70%	0.00%	-	41.41%	-25.00%	-	-
Horiz. %	79.84%	39.46%	52.40%	-	106.06%	75.00%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Equity
Net Worth	59,220	56,411	56,436	55,867	50,884	50,474	50,195	11.66%
YoY %	4.98%	-0.04%	1.02%	9.79%	0.81%	0.56%	-	-
Horiz. %	117.98%	112.38%	112.43%	111.30%	101.37%	100.56%	100.00%	-
NOSH	306,526	307,540	307,389	306,122	294,643	306,461	306,256	0.05%
YoY %	-0.33%	0.05%	0.41%	3.90%	-3.86%	0.07%	-	-
Horiz. %	100.09%	100.42%	100.37%	99.96%	96.21%	100.07%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Ratio Analysis
NP Margin	21.94%	22.56%	24.66%	25.29%	21.82%	22.74%	25.07%	-
YoY %	-2.75%	-8.52%	-2.49%	15.90%	-4.05%	-9.29%	-	-
Horiz. %	87.51%	89.99%	98.36%	100.88%	87.04%	90.71%	100.00%	-
ROE	18.39%	19.51%	22.11%	21.48%	20.32%	21.05%	23.79%	-
YoY %	-5.74%	-11.76%	2.93%	5.71%	-3.47%	-11.52%	-	-
Horiz. %	77.30%	82.01%	92.94%	90.29%	85.41%	88.48%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Per Share
RPS	16.44	16.18	16.65	15.75	16.33	15.48	15.85	2.46%
YoY %	1.61%	-2.82%	5.71%	-3.55%	5.49%	-2.33%	-	-
Horiz. %	103.72%	102.08%	105.05%	99.37%	103.03%	97.67%	100.00%	-
EPS	3.55	3.59	4.06	3.92	3.51	3.47	3.90	-6.08%
YoY %	-1.11%	-11.58%	3.57%	11.68%	1.15%	-11.03%	-	-
Horiz. %	91.03%	92.05%	104.10%	100.51%	90.00%	88.97%	100.00%	-
DPS	1.60	0.80	1.20	0.00	2.10	1.47	2.20	-19.14%
YoY %	100.00%	-33.33%	0.00%	0.00%	42.86%	-33.18%	-	-
Horiz. %	72.73%	36.36%	54.55%	0.00%	95.45%	66.82%	100.00%	-
NAPS	0.1932	0.1842	0.1836	0.1825	0.1727	0.1647	0.1639	11.59%
YoY %	4.89%	0.33%	0.60%	5.67%	4.86%	0.49%	-	-
Horiz. %	117.88%	112.39%	112.02%	111.35%	105.37%	100.49%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 306,122
RPS	4.75	4.68	4.83	4.55	4.54	4.48	4.58	2.46%
YoY %	1.50%	-3.11%	6.15%	0.22%	1.34%	-2.18%	-	-
Horiz. %	103.71%	102.18%	105.46%	99.34%	99.13%	97.82%	100.00%	-
EPS	1.03	1.04	1.18	1.13	0.98	1.00	1.13	-5.99%
YoY %	-0.96%	-11.86%	4.42%	15.31%	-2.00%	-11.50%	-	-
Horiz. %	91.15%	92.04%	104.42%	100.00%	86.73%	88.50%	100.00%	-
DPS	0.46	0.23	0.35	0.00	0.58	0.42	0.64	-19.77%
YoY %	100.00%	-34.29%	0.00%	0.00%	38.10%	-34.38%	-	-
Horiz. %	71.88%	35.94%	54.69%	0.00%	90.62%	65.62%	100.00%	-
NAPS	0.0559	0.0532	0.0532	0.0527	0.048	0.0476	0.0474	11.63%
YoY %	5.08%	0.00%	0.95%	9.79%	0.84%	0.42%	-	-
Horiz. %	117.93%	112.24%	112.24%	111.18%	101.27%	100.42%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	-
Price	0.74	0.60	0.505	0.495	0.445	0.53	0.40	-
P/RPS	4.50	3.71	3.03	3.14	2.73	3.42	2.52	47.24%
YoY %	21.29%	22.44%	-3.50%	15.02%	-20.18%	35.71%	-	-
Horiz. %	178.57%	147.22%	120.24%	124.60%	108.33%	135.71%	100.00%	-
P/EPS	20.83	16.70	12.44	12.63	12.68	15.29	10.26	60.40%
YoY %	24.73%	34.24%	-1.50%	-0.39%	-17.07%	49.03%	-	-
Horiz. %	203.02%	162.77%	121.25%	123.10%	123.59%	149.03%	100.00%	-
EY	4.80	5.99	8.04	7.92	7.89	6.54	9.75	-37.67%
YoY %	-19.87%	-25.50%	1.52%	0.38%	20.64%	-32.92%	-	-
Horiz. %	49.23%	61.44%	82.46%	81.23%	80.92%	67.08%	100.00%	-
DY	2.16	1.33	2.38	0.00	4.72	2.77	5.50	-46.40%
YoY %	62.41%	-44.12%	0.00%	0.00%	70.40%	-49.64%	-	-
Horiz. %	39.27%	24.18%	43.27%	0.00%	85.82%	50.36%	100.00%	-
P/NAPS	3.83	3.26	2.75	2.71	2.58	3.22	2.44	35.10%
YoY %	17.48%	18.55%	1.48%	5.04%	-19.88%	31.97%	-	-
Horiz. %	156.97%	133.61%	112.70%	111.07%	105.74%	131.97%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	28/08/17	29/05/17	28/02/17	30/11/16	30/08/16	30/05/16	26/02/16	-
Price	0.49	0.68	0.54	0.48	0.46	0.52	0.53	-
P/RPS	2.98	4.20	3.24	3.05	2.82	3.36	3.34	-7.32%
YoY %	-29.05%	29.63%	6.23%	8.16%	-16.07%	0.60%	-	-
Horiz. %	89.22%	125.75%	97.01%	91.32%	84.43%	100.60%	100.00%	-
P/EPS	13.79	18.92	13.30	12.24	13.11	15.00	13.59	0.97%
YoY %	-27.11%	42.26%	8.66%	-6.64%	-12.60%	10.38%	-	-
Horiz. %	101.47%	139.22%	97.87%	90.07%	96.47%	110.38%	100.00%	-
EY	7.25	5.28	7.52	8.17	7.63	6.67	7.36	-0.99%
YoY %	37.31%	-29.79%	-7.96%	7.08%	14.39%	-9.38%	-	-
Horiz. %	98.51%	71.74%	102.17%	111.01%	103.67%	90.62%	100.00%	-
DY	3.27	1.18	2.22	0.00	4.57	2.82	4.15	-14.70%
YoY %	177.12%	-46.85%	0.00%	0.00%	62.06%	-32.05%	-	-
Horiz. %	78.80%	28.43%	53.49%	0.00%	110.12%	67.95%	100.00%	-
P/NAPS	2.54	3.69	2.94	2.63	2.66	3.16	3.23	-14.81%
YoY %	-31.17%	25.51%	11.79%	-1.13%	-15.82%	-2.17%	-	-
Horiz. %	78.64%	114.24%	91.02%	81.42%	82.35%	97.83%	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