[MIKROMB] QoQ TTM Result on 30-Jun-2015 [#4]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 4.68%
YoY- 47.89%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 46,208 45,368 40,910 38,985 36,942 34,291 32,683 25.94%
PBT 12,481 13,082 10,793 10,138 9,179 8,269 7,721 37.69%
Tax -2,400 -2,883 -1,987 -1,755 -1,222 -1,011 -987 80.72%
NP 10,081 10,199 8,806 8,383 7,957 7,258 6,734 30.83%
-
NP to SH 9,886 9,999 8,693 8,258 7,889 7,201 6,690 29.70%
-
Tax Rate 19.23% 22.04% 18.41% 17.31% 13.31% 12.23% 12.78% -
Total Cost 36,127 35,169 32,104 30,602 28,985 27,033 25,949 24.65%
-
Net Worth 50,575 50,230 40,097 37,288 36,443 35,600 34,389 29.29%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 3,247 4,653 2,814 2,714 2,714 2,219 2,219 28.85%
Div Payout % 32.85% 46.54% 32.38% 32.87% 34.41% 30.82% 33.17% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 50,575 50,230 40,097 37,288 36,443 35,600 34,389 29.29%
NOSH 307,076 306,470 281,782 282,058 281,200 275,757 186,899 39.19%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 21.82% 22.48% 21.53% 21.50% 21.54% 21.17% 20.60% -
ROE 19.55% 19.91% 21.68% 22.15% 21.65% 20.23% 19.45% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 15.05 14.80 14.52 13.82 13.14 12.44 17.49 -9.52%
EPS 3.22 3.26 3.09 2.93 2.81 2.61 3.58 -6.81%
DPS 1.06 1.52 1.00 0.96 0.97 0.80 1.19 -7.41%
NAPS 0.1647 0.1639 0.1423 0.1322 0.1296 0.1291 0.184 -7.11%
Adjusted Per Share Value based on latest NOSH - 282,058
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 4.36 4.28 3.86 3.68 3.49 3.24 3.08 26.04%
EPS 0.93 0.94 0.82 0.78 0.74 0.68 0.63 29.61%
DPS 0.31 0.44 0.27 0.26 0.26 0.21 0.21 29.61%
NAPS 0.0477 0.0474 0.0378 0.0352 0.0344 0.0336 0.0324 29.38%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.53 0.40 0.36 0.375 0.325 0.235 0.385 -
P/RPS 3.52 2.70 2.48 2.71 2.47 1.89 2.20 36.75%
P/EPS 16.46 12.26 11.67 12.81 11.58 9.00 10.76 32.72%
EY 6.07 8.16 8.57 7.81 8.63 11.11 9.30 -24.73%
DY 2.00 3.80 2.77 2.57 2.97 3.42 3.08 -24.99%
P/NAPS 3.22 2.44 2.53 2.84 2.51 1.82 2.09 33.35%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 26/02/16 30/11/15 27/08/15 27/05/15 13/02/15 28/11/14 -
Price 0.52 0.53 0.39 0.32 0.42 0.34 0.41 -
P/RPS 3.46 3.58 2.69 2.32 3.20 2.73 2.34 29.75%
P/EPS 16.15 16.24 12.64 10.93 14.97 13.02 11.45 25.74%
EY 6.19 6.16 7.91 9.15 6.68 7.68 8.73 -20.46%
DY 2.03 2.87 2.56 3.01 2.30 2.37 2.90 -21.14%
P/NAPS 3.16 3.23 2.74 2.42 3.24 2.63 2.23 26.13%

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