[MIKROMB] QoQ Quarter Result on 31-Dec-2015 [#2]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 9.84%
YoY- 71.76%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 12,052 12,523 11,314 13,743 10,533 10,618 10,474 9.77%
PBT 3,676 3,117 2,106 4,413 3,384 2,578 2,707 22.56%
Tax -628 -715 -97 -1,172 -539 -592 -580 5.42%
NP 3,048 2,402 2,009 3,241 2,845 1,986 2,127 27.02%
-
NP to SH 3,000 2,374 1,996 3,126 2,846 1,918 2,109 26.40%
-
Tax Rate 17.08% 22.94% 4.61% 26.56% 15.93% 22.96% 21.43% -
Total Cost 9,004 10,121 9,305 10,502 7,688 8,632 8,347 5.16%
-
Net Worth 55,867 50,616 50,575 50,230 40,097 37,288 36,443 32.84%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 2,930 - 1,838 1,408 - 1,406 -
Div Payout % - 123.46% - 58.82% 49.50% - 66.67% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 55,867 50,616 50,575 50,230 40,097 37,288 36,443 32.84%
NOSH 306,122 293,086 307,076 306,470 281,782 282,058 281,200 5.80%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 25.29% 19.18% 17.76% 23.58% 27.01% 18.70% 20.31% -
ROE 5.37% 4.69% 3.95% 6.22% 7.10% 5.14% 5.79% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 3.94 4.27 3.68 4.48 3.74 3.76 3.72 3.89%
EPS 0.98 0.81 0.65 1.02 1.01 0.68 0.75 19.46%
DPS 0.00 1.00 0.00 0.60 0.50 0.00 0.50 -
NAPS 0.1825 0.1727 0.1647 0.1639 0.1423 0.1322 0.1296 25.55%
Adjusted Per Share Value based on latest NOSH - 306,470
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 1.14 1.18 1.07 1.30 0.99 1.00 0.99 9.83%
EPS 0.28 0.22 0.19 0.29 0.27 0.18 0.20 25.06%
DPS 0.00 0.28 0.00 0.17 0.13 0.00 0.13 -
NAPS 0.0527 0.0478 0.0477 0.0474 0.0378 0.0352 0.0344 32.78%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.495 0.445 0.53 0.40 0.36 0.375 0.325 -
P/RPS 12.57 10.41 14.38 8.92 9.63 9.96 8.73 27.42%
P/EPS 50.51 54.94 81.54 39.22 35.64 55.15 43.33 10.73%
EY 1.98 1.82 1.23 2.55 2.81 1.81 2.31 -9.74%
DY 0.00 2.25 0.00 1.50 1.39 0.00 1.54 -
P/NAPS 2.71 2.58 3.22 2.44 2.53 2.84 2.51 5.22%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 30/08/16 30/05/16 26/02/16 30/11/15 27/08/15 27/05/15 -
Price 0.48 0.46 0.52 0.53 0.39 0.32 0.42 -
P/RPS 12.19 10.77 14.11 11.82 10.43 8.50 11.28 5.29%
P/EPS 48.98 56.79 80.00 51.96 38.61 47.06 56.00 -8.51%
EY 2.04 1.76 1.25 1.92 2.59 2.13 1.79 9.08%
DY 0.00 2.17 0.00 1.13 1.28 0.00 1.19 -
P/NAPS 2.63 2.66 3.16 3.23 2.74 2.42 3.24 -12.94%

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