[MIKROMB] QoQ Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -0.12%
YoY- 57.1%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 48,552 42,132 38,985 37,822 35,788 34,432 30,386 36.55%
PBT 15,592 13,536 10,139 10,080 9,706 10,916 6,613 76.87%
Tax -3,420 -2,156 -1,756 -1,550 -1,166 -1,228 -995 127.24%
NP 12,172 11,380 8,383 8,529 8,540 9,688 5,618 67.20%
-
NP to SH 11,944 11,384 8,257 8,452 8,462 9,644 5,584 65.78%
-
Tax Rate 21.93% 15.93% 17.32% 15.38% 12.01% 11.25% 15.05% -
Total Cost 36,380 30,752 30,602 29,293 27,248 24,744 24,768 29.12%
-
Net Worth 50,195 40,097 31,457 36,190 35,935 34,389 30,955 37.90%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 6,737 5,635 2,855 4,468 3,896 5,233 903 280.41%
Div Payout % 56.41% 49.50% 34.58% 52.86% 46.05% 54.26% 16.18% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 50,195 40,097 31,457 36,190 35,935 34,389 30,955 37.90%
NOSH 306,256 281,782 237,953 279,251 278,355 186,899 180,711 42.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 25.07% 27.01% 21.50% 22.55% 23.86% 28.14% 18.49% -
ROE 23.79% 28.39% 26.25% 23.35% 23.55% 28.04% 18.04% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 15.85 14.95 16.38 13.54 12.86 18.42 16.81 -3.83%
EPS 3.90 4.04 3.47 3.03 3.04 5.16 3.09 16.74%
DPS 2.20 2.00 1.20 1.60 1.40 2.80 0.50 167.79%
NAPS 0.1639 0.1423 0.1322 0.1296 0.1291 0.184 0.1713 -2.89%
Adjusted Per Share Value based on latest NOSH - 281,200
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 4.58 3.97 3.68 3.57 3.38 3.25 2.87 36.44%
EPS 1.13 1.07 0.78 0.80 0.80 0.91 0.53 65.42%
DPS 0.64 0.53 0.27 0.42 0.37 0.49 0.09 268.47%
NAPS 0.0474 0.0378 0.0297 0.0341 0.0339 0.0324 0.0292 38.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.40 0.36 0.375 0.325 0.235 0.385 0.25 -
P/RPS 2.52 2.41 2.29 2.40 1.83 2.09 1.49 41.81%
P/EPS 10.26 8.91 10.81 10.74 7.73 7.46 8.09 17.11%
EY 9.75 11.22 9.25 9.31 12.94 13.40 12.36 -14.58%
DY 5.50 5.56 3.20 4.92 5.96 7.27 2.00 95.92%
P/NAPS 2.44 2.53 2.84 2.51 1.82 2.09 1.46 40.69%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 30/11/15 27/08/15 27/05/15 13/02/15 28/11/14 29/08/14 -
Price 0.53 0.39 0.32 0.42 0.34 0.41 0.305 -
P/RPS 3.34 2.61 1.95 3.10 2.64 2.23 1.81 50.27%
P/EPS 13.59 9.65 9.22 13.88 11.18 7.95 9.87 23.69%
EY 7.36 10.36 10.84 7.21 8.94 12.59 10.13 -19.13%
DY 4.15 5.13 3.75 3.81 4.12 6.83 1.64 85.38%
P/NAPS 3.23 2.74 2.42 3.24 2.63 2.23 1.78 48.61%

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