[MIKROMB] QoQ Cumulative Quarter Result on 30-Sep-2015 [#1]

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Cumulative Result
Revenue	48,114	35,591	24,276	10,533	38,985	28,367	17,894	93.48%
YoY %	35.19%	46.61%	130.48%	-72.98%	37.43%	58.53%	-	-
Horiz. %	268.88%	198.90%	135.67%	58.86%	217.87%	158.53%	100.00%	-
PBT	13,020	9,903	7,796	3,384	10,139	7,560	4,853	93.19%
YoY %	31.48%	27.03%	130.38%	-66.62%	34.11%	55.78%	-	-
Horiz. %	268.29%	204.06%	160.64%	69.73%	208.92%	155.78%	100.00%	-
Tax	-2,523	-1,808	-1,710	-539	-1,756	-1,163	-583	165.79%
YoY %	-39.55%	-5.73%	-217.25%	69.31%	-50.99%	-99.49%	-	-
Horiz. %	432.76%	310.12%	293.31%	92.45%	301.20%	199.49%	100.00%	-
NP	10,497	8,095	6,086	2,845	8,383	6,397	4,270	82.24%
YoY %	29.67%	33.01%	113.92%	-66.06%	31.05%	49.81%	-	-
Horiz. %	245.83%	189.58%	142.53%	66.63%	196.32%	149.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,342	7,968	5,972	2,846	8,257	6,339	4,231	81.55%
YoY %	29.79%	33.42%	109.84%	-65.53%	30.26%	49.82%	-	-
Horiz. %	244.43%	188.32%	141.15%	67.27%	195.15%	149.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.38%	18.26%	21.93%	15.93%	17.32%	15.38%	12.01%	-
YoY %	6.13%	-16.74%	37.66%	-8.03%	12.61%	28.06%	-	-
Horiz. %	161.37%	152.04%	182.60%	132.64%	144.21%	128.06%	100.00%	-
Total Cost	37,617	27,496	18,190	7,688	30,602	21,970	13,624	96.93%
YoY %	36.81%	51.16%	136.60%	-74.88%	39.29%	61.26%	-	-
Horiz. %	276.11%	201.82%	133.51%	56.43%	224.62%	161.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	50,884	50,474	50,195	40,097	31,457	36,190	35,935	26.12%
YoY %	0.81%	0.56%	25.18%	27.47%	-13.08%	0.71%	-	-
Horiz. %	141.60%	140.46%	139.68%	111.58%	87.54%	100.71%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Dividend
Div	6,187	3,371	3,368	1,408	2,855	3,351	1,948	116.22%
YoY %	83.54%	0.09%	139.20%	-50.68%	-14.80%	72.02%	-	-
Horiz. %	317.61%	173.05%	172.90%	72.28%	146.56%	172.02%	100.00%	-
Div Payout %	59.83%	42.31%	56.41%	49.50%	34.58%	52.86%	46.05%	-
YoY %	41.41%	-25.00%	13.96%	43.15%	-34.58%	14.79%	-	-
Horiz. %	129.92%	91.88%	122.50%	107.49%	75.09%	114.79%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Equity
Net Worth	50,884	50,474	50,195	40,097	31,457	36,190	35,935	26.12%
YoY %	0.81%	0.56%	25.18%	27.47%	-13.08%	0.71%	-	-
Horiz. %	141.60%	140.46%	139.68%	111.58%	87.54%	100.71%	100.00%	-
NOSH	294,643	306,461	306,256	281,782	237,953	279,251	278,355	3.86%
YoY %	-3.86%	0.07%	8.69%	18.42%	-14.79%	0.32%	-	-
Horiz. %	105.85%	110.10%	110.02%	101.23%	85.49%	100.32%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Ratio Analysis
NP Margin	21.82%	22.74%	25.07%	27.01%	21.50%	22.55%	23.86%	-
YoY %	-4.05%	-9.29%	-7.18%	25.63%	-4.66%	-5.49%	-	-
Horiz. %	91.45%	95.31%	105.07%	113.20%	90.11%	94.51%	100.00%	-
ROE	20.32%	15.79%	11.90%	7.10%	26.25%	17.52%	11.77%	-
YoY %	28.69%	32.69%	67.61%	-72.95%	49.83%	48.85%	-	-
Horiz. %	172.64%	134.15%	101.10%	60.32%	223.02%	148.85%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Per Share
RPS	16.33	11.61	7.93	3.74	16.38	10.16	6.43	86.25%
YoY %	40.65%	46.41%	112.03%	-77.17%	61.22%	58.01%	-	-
Horiz. %	253.97%	180.56%	123.33%	58.16%	254.74%	158.01%	100.00%	-
EPS	3.51	2.60	1.95	1.01	3.47	2.27	1.52	74.79%
YoY %	35.00%	33.33%	93.07%	-70.89%	52.86%	49.34%	-	-
Horiz. %	230.92%	171.05%	128.29%	66.45%	228.29%	149.34%	100.00%	-
DPS	2.10	1.10	1.10	0.50	1.20	1.20	0.70	108.14%
YoY %	90.91%	0.00%	120.00%	-58.33%	0.00%	71.43%	-	-
Horiz. %	300.00%	157.14%	157.14%	71.43%	171.43%	171.43%	100.00%	-
NAPS	0.1727	0.1647	0.1639	0.1423	0.1322	0.1296	0.1291	21.42%
YoY %	4.86%	0.49%	15.18%	7.64%	2.01%	0.39%	-	-
Horiz. %	133.77%	127.58%	126.96%	110.22%	102.40%	100.39%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 281,782
RPS	4.48	3.32	2.26	0.98	3.63	2.64	1.67	93.18%
YoY %	34.94%	46.90%	130.61%	-73.00%	37.50%	58.08%	-	-
Horiz. %	268.26%	198.80%	135.33%	58.68%	217.37%	158.08%	100.00%	-
EPS	0.96	0.74	0.56	0.27	0.77	0.59	0.39	82.40%
YoY %	29.73%	32.14%	107.41%	-64.94%	30.51%	51.28%	-	-
Horiz. %	246.15%	189.74%	143.59%	69.23%	197.44%	151.28%	100.00%	-
DPS	0.58	0.31	0.31	0.13	0.27	0.31	0.18	118.31%
YoY %	87.10%	0.00%	138.46%	-51.85%	-12.90%	72.22%	-	-
Horiz. %	322.22%	172.22%	172.22%	72.22%	150.00%	172.22%	100.00%	-
NAPS	0.0474	0.047	0.0468	0.0374	0.0293	0.0337	0.0335	26.06%
YoY %	0.85%	0.43%	25.13%	27.65%	-13.06%	0.60%	-	-
Horiz. %	141.49%	140.30%	139.70%	111.64%	87.46%	100.60%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	-
Price	0.445	0.53	0.40	0.36	0.375	0.325	0.235	-
P/RPS	2.73	4.56	5.05	9.63	2.29	3.20	3.66	-17.76%
YoY %	-40.13%	-9.70%	-47.56%	320.52%	-28.44%	-12.57%	-	-
Horiz. %	74.59%	124.59%	137.98%	263.11%	62.57%	87.43%	100.00%	-
P/EPS	12.68	20.38	20.51	35.64	10.81	14.32	15.46	-12.38%
YoY %	-37.78%	-0.63%	-42.45%	229.69%	-24.51%	-7.37%	-	-
Horiz. %	82.02%	131.82%	132.66%	230.53%	69.92%	92.63%	100.00%	-
EY	7.89	4.91	4.88	2.81	9.25	6.98	6.47	14.15%
YoY %	60.69%	0.61%	73.67%	-69.62%	32.52%	7.88%	-	-
Horiz. %	121.95%	75.89%	75.43%	43.43%	142.97%	107.88%	100.00%	-
DY	4.72	2.08	2.75	1.39	3.20	3.69	2.98	35.91%
YoY %	126.92%	-24.36%	97.84%	-56.56%	-13.28%	23.83%	-	-
Horiz. %	158.39%	69.80%	92.28%	46.64%	107.38%	123.83%	100.00%	-
P/NAPS	2.58	3.22	2.44	2.53	2.84	2.51	1.82	26.21%
YoY %	-19.88%	31.97%	-3.56%	-10.92%	13.15%	37.91%	-	-
Horiz. %	141.76%	176.92%	134.07%	139.01%	156.04%	137.91%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	30/08/16	30/05/16	26/02/16	30/11/15	27/08/15	27/05/15	13/02/15	-
Price	0.46	0.52	0.53	0.39	0.32	0.42	0.34	-
P/RPS	2.82	4.48	6.69	10.43	1.95	4.13	5.29	-34.28%
YoY %	-37.05%	-33.03%	-35.86%	434.87%	-52.78%	-21.93%	-	-
Horiz. %	53.31%	84.69%	126.47%	197.16%	36.86%	78.07%	100.00%	-
P/EPS	13.11	20.00	27.18	38.61	9.22	18.50	22.37	-29.99%
YoY %	-34.45%	-26.42%	-29.60%	318.76%	-50.16%	-17.30%	-	-
Horiz. %	58.61%	89.41%	121.50%	172.60%	41.22%	82.70%	100.00%	-
EY	7.63	5.00	3.68	2.59	10.84	5.40	4.47	42.87%
YoY %	52.60%	35.87%	42.08%	-76.11%	100.74%	20.81%	-	-
Horiz. %	170.69%	111.86%	82.33%	57.94%	242.51%	120.81%	100.00%	-
DY	4.57	2.12	2.08	1.28	3.75	2.86	2.06	70.18%
YoY %	115.57%	1.92%	62.50%	-65.87%	31.12%	38.83%	-	-
Horiz. %	221.84%	102.91%	100.97%	62.14%	182.04%	138.83%	100.00%	-
P/NAPS	2.66	3.16	3.23	2.74	2.42	3.24	2.63	0.75%
YoY %	-15.82%	-2.17%	17.88%	13.22%	-25.31%	23.19%	-	-
Horiz. %	101.14%	120.15%	122.81%	104.18%	92.02%	123.19%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 14 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

LBS

LBS BINA GROUP BHD

1000

PTRANS

PERAK TRANSIT BERHAD

287

HLIND

HONG LEONG INDUSTRIES BHD

280

MPI

MALAYSIAN PACIFIC INDUSTRIES

269

JCY

JCY INTERNATIONAL BERHAD

155

PBBANK

PUBLIC BANK BHD

102

INARI

INARI AMERTRON BERHAD

GENTING

GENTING BHD

YTLPOWR

YTL POWER INTERNATIONAL BHD

K-ONE TECHNOLOGY BHD

Daily Stocks

HSI-CV7

0.085

-0.015

225,859,100

MYEG

1.05

-0.09

150,001,800

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.13

+0.015

120,526,100

HSI-CV3

0.08

-0.025

110,794,700

JCY

0.895

0.00

100,434,400

DFX

0.20

+0.04

97,966,900

SNS

0.87

+0.025

88,301,700

EDUSPEC-OR

0.005

0.00

75,002,700

HUBLINE

0.065

+0.005

65,800,800

More active Stocks

NESTLE

124.20

+0.90

31,800

PIE

7.08

+0.89

2,508,200

DLADY

37.80

+0.40

32,100

AYER

7.30

+0.30

100

KESM

7.41

+0.25

386,100

PIE-CL

0.78

+0.20

126,300

AJI

15.70

+0.16

171,800

CABNET

0.425

+0.14

51,090,300

PPHB

1.05

+0.14

7,608,600

NOTION

1.81

+0.13

23,002,200

More gainer Stocks

PETGAS

17.66

-0.34

862,000

DAYANG

2.81

-0.28

9,855,800

HSI-CXN

0.26

-0.27

4,233,600

KLK

20.50

-0.26

1,163,700

IDEAL

3.80

-0.19

1,000

PMETAL

5.80

-0.18

9,847,900

ORIENT

6.97

-0.18

1,220,900

VITROX

4.60

-0.16

4,648,900

HEIM

23.20

-0.16

343,100

PPB

14.40

-0.14

684,300

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More