[MIKROMB] QoQ TTM Result on 30-Sep-2008 [#1]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 2.05%
YoY- 28.9%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 15,258 17,003 17,511 17,545 16,727 13,864 12,880 11.96%
PBT 4,272 5,392 5,350 4,853 4,653 3,152 3,220 20.76%
Tax -1,086 -1,603 -1,658 -1,468 -1,336 -443 -482 71.95%
NP 3,186 3,789 3,692 3,385 3,317 2,709 2,738 10.64%
-
NP to SH 3,186 3,789 3,692 3,385 3,317 2,709 2,738 10.64%
-
Tax Rate 25.42% 29.73% 30.99% 30.25% 28.71% 14.05% 14.97% -
Total Cost 12,072 13,214 13,819 14,160 13,410 11,155 10,142 12.32%
-
Net Worth 23,766 22,860 22,899 23,033 20,017 19,164 19,682 13.40%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 719 719 719 964 964 964 964 -17.77%
Div Payout % 22.58% 18.99% 19.48% 28.50% 29.09% 35.62% 35.24% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 23,766 22,860 22,899 23,033 20,017 19,164 19,682 13.40%
NOSH 121,071 120,000 119,891 120,156 119,719 119,777 120,606 0.25%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 20.88% 22.28% 21.08% 19.29% 19.83% 19.54% 21.26% -
ROE 13.41% 16.57% 16.12% 14.70% 16.57% 14.14% 13.91% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 12.60 14.17 14.61 14.60 13.97 11.57 10.68 11.66%
EPS 2.63 3.16 3.08 2.82 2.77 2.26 2.27 10.32%
DPS 0.60 0.60 0.60 0.80 0.80 0.80 0.80 -17.46%
NAPS 0.1963 0.1905 0.191 0.1917 0.1672 0.16 0.1632 13.11%
Adjusted Per Share Value based on latest NOSH - 120,156
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 1.44 1.60 1.65 1.66 1.58 1.31 1.22 11.69%
EPS 0.30 0.36 0.35 0.32 0.31 0.26 0.26 10.01%
DPS 0.07 0.07 0.07 0.09 0.09 0.09 0.09 -15.43%
NAPS 0.0224 0.0216 0.0216 0.0217 0.0189 0.0181 0.0186 13.20%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.18 0.14 0.15 0.17 0.19 0.19 0.19 -
P/RPS 1.43 0.99 1.03 1.16 1.36 1.64 1.78 -13.59%
P/EPS 6.84 4.43 4.87 6.03 6.86 8.40 8.37 -12.60%
EY 14.62 22.55 20.53 16.57 14.58 11.90 11.95 14.40%
DY 3.33 4.29 4.00 4.71 4.21 4.21 4.21 -14.48%
P/NAPS 0.92 0.73 0.79 0.89 1.14 1.19 1.16 -14.33%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 21/08/09 26/05/09 19/02/09 28/11/08 26/08/08 29/05/08 27/02/08 -
Price 0.25 0.17 0.15 0.14 0.17 0.19 0.18 -
P/RPS 1.98 1.20 1.03 0.96 1.22 1.64 1.69 11.14%
P/EPS 9.50 5.38 4.87 4.97 6.14 8.40 7.93 12.81%
EY 10.53 18.57 20.53 20.12 16.30 11.90 12.61 -11.33%
DY 2.40 3.53 4.00 5.71 4.71 4.21 4.44 -33.66%
P/NAPS 1.27 0.89 0.79 0.73 1.02 1.19 1.10 10.06%

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