[MIKROMB] QoQ Annualized Quarter 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- -11.05%
YoY- 25.7%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 51,192 48,208 48,114 47,454 48,552 42,132 38,985 19.81%
PBT 16,052 14,704 13,020 13,204 15,592 13,536 10,139 35.64%
Tax -3,428 -2,512 -2,523 -2,410 -3,420 -2,156 -1,756 55.88%
NP 12,624 12,192 10,497 10,793 12,172 11,380 8,383 31.21%
-
NP to SH 12,480 12,000 10,342 10,624 11,944 11,384 8,257 31.53%
-
Tax Rate 21.36% 17.08% 19.38% 18.25% 21.93% 15.93% 17.32% -
Total Cost 38,568 36,016 37,617 36,661 36,380 30,752 30,602 16.59%
-
Net Worth 56,436 55,867 50,884 50,474 50,195 40,097 31,457 47.38%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 3,688 - 6,187 4,494 6,737 5,635 2,855 18.51%
Div Payout % 29.56% - 59.83% 42.31% 56.41% 49.50% 34.58% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 56,436 55,867 50,884 50,474 50,195 40,097 31,457 47.38%
NOSH 307,389 306,122 294,643 306,461 306,256 281,782 237,953 18.52%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 24.66% 25.29% 21.82% 22.74% 25.07% 27.01% 21.50% -
ROE 22.11% 21.48% 20.32% 21.05% 23.79% 28.39% 26.25% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 16.65 15.75 16.33 15.48 15.85 14.95 16.38 1.09%
EPS 4.06 3.92 3.51 3.47 3.90 4.04 3.47 10.98%
DPS 1.20 0.00 2.10 1.47 2.20 2.00 1.20 0.00%
NAPS 0.1836 0.1825 0.1727 0.1647 0.1639 0.1423 0.1322 24.35%
Adjusted Per Share Value based on latest NOSH - 307,076
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 4.83 4.55 4.54 4.48 4.58 3.97 3.68 19.77%
EPS 1.18 1.13 0.98 1.00 1.13 1.07 0.78 31.61%
DPS 0.35 0.00 0.58 0.42 0.64 0.53 0.27 18.79%
NAPS 0.0532 0.0527 0.048 0.0476 0.0474 0.0378 0.0297 47.23%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.505 0.495 0.445 0.53 0.40 0.36 0.375 -
P/RPS 3.03 3.14 2.73 3.42 2.52 2.41 2.29 20.42%
P/EPS 12.44 12.63 12.68 15.29 10.26 8.91 10.81 9.76%
EY 8.04 7.92 7.89 6.54 9.75 11.22 9.25 -8.88%
DY 2.38 0.00 4.72 2.77 5.50 5.56 3.20 -17.83%
P/NAPS 2.75 2.71 2.58 3.22 2.44 2.53 2.84 -2.11%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 30/11/16 30/08/16 30/05/16 26/02/16 30/11/15 27/08/15 -
Price 0.54 0.48 0.46 0.52 0.53 0.39 0.32 -
P/RPS 3.24 3.05 2.82 3.36 3.34 2.61 1.95 40.06%
P/EPS 13.30 12.24 13.11 15.00 13.59 9.65 9.22 27.52%
EY 7.52 8.17 7.63 6.67 7.36 10.36 10.84 -21.54%
DY 2.22 0.00 4.57 2.82 4.15 5.13 3.75 -29.38%
P/NAPS 2.94 2.63 2.66 3.16 3.23 2.74 2.42 13.78%

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