[MIKROMB] QoQ TTM Result on 30-Sep-2011 [#1]

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
TTM Result
Revenue	25,826	24,335	25,066	24,606	23,543	23,094	22,601	9.30%
YoY %	6.13%	-2.92%	1.87%	4.52%	1.94%	2.18%	-	-
Horiz. %	114.27%	107.67%	110.91%	108.87%	104.17%	102.18%	100.00%	-
PBT	6,424	5,456	5,843	5,161	4,686	5,261	5,104	16.58%
YoY %	17.74%	-6.62%	13.21%	10.14%	-10.93%	3.08%	-	-
Horiz. %	125.86%	106.90%	114.48%	101.12%	91.81%	103.08%	100.00%	-
Tax	-1,606	-1,295	-1,398	-1,501	-1,288	-1,582	-1,585	0.88%
YoY %	-24.02%	7.37%	6.86%	-16.54%	18.58%	0.19%	-	-
Horiz. %	101.32%	81.70%	88.20%	94.70%	81.26%	99.81%	100.00%	-
NP	4,818	4,161	4,445	3,660	3,398	3,679	3,519	23.32%
YoY %	15.79%	-6.39%	21.45%	7.71%	-7.64%	4.55%	-	-
Horiz. %	136.91%	118.24%	126.31%	104.01%	96.56%	104.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,808	4,161	4,445	3,660	3,398	3,679	3,519	23.15%
YoY %	15.55%	-6.39%	21.45%	7.71%	-7.64%	4.55%	-	-
Horiz. %	136.63%	118.24%	126.31%	104.01%	96.56%	104.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.00%	23.74%	23.93%	29.08%	27.49%	30.07%	31.05%	-
YoY %	5.31%	-0.79%	-17.71%	5.78%	-8.58%	-3.16%	-	-
Horiz. %	80.52%	76.46%	77.07%	93.66%	88.53%	96.84%	100.00%	-
Total Cost	21,008	20,174	20,621	20,946	20,145	19,415	19,082	6.62%
YoY %	4.13%	-2.17%	-1.55%	3.98%	3.76%	1.75%	-	-
Horiz. %	110.09%	105.72%	108.07%	109.77%	105.57%	101.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	25,566	25,245	25,138	25,975	24,682	24,089	24,194	3.74%
YoY %	1.27%	0.43%	-3.22%	5.24%	2.46%	-0.43%	-	-
Horiz. %	105.67%	104.34%	103.90%	107.36%	102.02%	99.57%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Dividend
Div	895	895	895	1,303	1,303	3,028	4,796	-67.37%
YoY %	0.00%	0.00%	-31.31%	0.00%	-56.97%	-36.86%	-	-
Horiz. %	18.66%	18.66%	18.66%	27.17%	27.17%	63.14%	100.00%	-
Div Payout %	18.62%	21.51%	20.14%	35.62%	38.36%	82.32%	136.30%	-
YoY %	-13.44%	6.80%	-43.46%	-7.14%	-53.40%	-39.60%	-	-
Horiz. %	13.66%	15.78%	14.78%	26.13%	28.14%	60.40%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Equity
Net Worth	25,566	25,245	25,138	25,975	24,682	24,089	24,194	3.74%
YoY %	1.27%	0.43%	-3.22%	5.24%	2.46%	-0.43%	-	-
Horiz. %	105.67%	104.34%	103.90%	107.36%	102.02%	99.57%	100.00%	-
NOSH	177,666	176,666	179,047	176,585	177,826	176,999	173,809	1.47%
YoY %	0.57%	-1.33%	1.39%	-0.70%	0.47%	1.84%	-	-
Horiz. %	102.22%	101.64%	103.01%	101.60%	102.31%	101.84%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Ratio Analysis
NP Margin	18.66%	17.10%	17.73%	14.87%	14.43%	15.93%	15.57%	-
YoY %	9.12%	-3.55%	19.23%	3.05%	-9.42%	2.31%	-	-
Horiz. %	119.85%	109.83%	113.87%	95.50%	92.68%	102.31%	100.00%	-
ROE	18.81%	16.48%	17.68%	14.09%	13.77%	15.27%	14.54%	-
YoY %	14.14%	-6.79%	25.48%	2.32%	-9.82%	5.02%	-	-
Horiz. %	129.37%	113.34%	121.60%	96.91%	94.70%	105.02%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Per Share
RPS	14.54	13.77	14.00	13.93	13.24	13.05	13.00	7.75%
YoY %	5.59%	-1.64%	0.50%	5.21%	1.46%	0.38%	-	-
Horiz. %	111.85%	105.92%	107.69%	107.15%	101.85%	100.38%	100.00%	-
EPS	2.71	2.36	2.48	2.07	1.91	2.08	2.02	21.66%
YoY %	14.83%	-4.84%	19.81%	8.38%	-8.17%	2.97%	-	-
Horiz. %	134.16%	116.83%	122.77%	102.48%	94.55%	102.97%	100.00%	-
DPS	0.50	0.50	0.50	0.75	0.73	1.71	2.75	-67.93%
YoY %	0.00%	0.00%	-33.33%	2.74%	-57.31%	-37.82%	-	-
Horiz. %	18.18%	18.18%	18.18%	27.27%	26.55%	62.18%	100.00%	-
NAPS	0.1439	0.1429	0.1404	0.1471	0.1388	0.1361	0.1392	2.24%
YoY %	0.70%	1.78%	-4.55%	5.98%	1.98%	-2.23%	-	-
Horiz. %	103.38%	102.66%	100.86%	105.68%	99.71%	97.77%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Adjusted Per Share Value based on latest NOSH - 176,585
RPS	2.41	2.27	2.33	2.29	2.19	2.15	2.11	9.27%
YoY %	6.17%	-2.58%	1.75%	4.57%	1.86%	1.90%	-	-
Horiz. %	114.22%	107.58%	110.43%	108.53%	103.79%	101.90%	100.00%	-
EPS	0.45	0.39	0.41	0.34	0.32	0.34	0.33	22.99%
YoY %	15.38%	-4.88%	20.59%	6.25%	-5.88%	3.03%	-	-
Horiz. %	136.36%	118.18%	124.24%	103.03%	96.97%	103.03%	100.00%	-
DPS	0.08	0.08	0.08	0.12	0.12	0.28	0.45	-68.41%
YoY %	0.00%	0.00%	-33.33%	0.00%	-57.14%	-37.78%	-	-
Horiz. %	17.78%	17.78%	17.78%	26.67%	26.67%	62.22%	100.00%	-
NAPS	0.0238	0.0235	0.0234	0.0242	0.023	0.0224	0.0225	3.81%
YoY %	1.28%	0.43%	-3.31%	5.22%	2.68%	-0.44%	-	-
Horiz. %	105.78%	104.44%	104.00%	107.56%	102.22%	99.56%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	-
Price	0.19	0.21	0.19	0.17	0.23	0.22	0.19	-
P/RPS	1.31	1.52	1.36	1.22	1.74	1.69	1.46	-6.97%
YoY %	-13.82%	11.76%	11.48%	-29.89%	2.96%	15.75%	-	-
Horiz. %	89.73%	104.11%	93.15%	83.56%	119.18%	115.75%	100.00%	-
P/EPS	7.02	8.92	7.65	8.20	12.04	10.58	9.38	-17.58%
YoY %	-21.30%	16.60%	-6.71%	-31.89%	13.80%	12.79%	-	-
Horiz. %	74.84%	95.10%	81.56%	87.42%	128.36%	112.79%	100.00%	-
EY	14.24	11.22	13.07	12.19	8.31	9.45	10.66	21.31%
YoY %	26.92%	-14.15%	7.22%	46.69%	-12.06%	-11.35%	-	-
Horiz. %	133.58%	105.25%	122.61%	114.35%	77.95%	88.65%	100.00%	-
DY	2.63	2.38	2.63	4.41	3.19	7.78	14.47	-67.94%
YoY %	10.50%	-9.51%	-40.36%	38.24%	-59.00%	-46.23%	-	-
Horiz. %	18.18%	16.45%	18.18%	30.48%	22.05%	53.77%	100.00%	-
P/NAPS	1.32	1.47	1.35	1.16	1.66	1.62	1.36	-1.97%
YoY %	-10.20%	8.89%	16.38%	-30.12%	2.47%	19.12%	-	-
Horiz. %	97.06%	108.09%	99.26%	85.29%	122.06%	119.12%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Announcement Date
Date	30/08/12	31/05/12	29/02/12	18/11/11	26/08/11	24/05/11	24/02/11	-
Price	0.19	0.22	0.20	0.20	0.19	0.22	0.265	-
P/RPS	1.31	1.60	1.43	1.44	1.44	1.69	2.04	-25.58%
YoY %	-18.13%	11.89%	-0.69%	0.00%	-14.79%	-17.16%	-	-
Horiz. %	64.22%	78.43%	70.10%	70.59%	70.59%	82.84%	100.00%	-
P/EPS	7.02	9.34	8.06	9.65	9.94	10.58	13.09	-34.01%
YoY %	-24.84%	15.88%	-16.48%	-2.92%	-6.05%	-19.17%	-	-
Horiz. %	53.63%	71.35%	61.57%	73.72%	75.94%	80.83%	100.00%	-
EY	14.24	10.71	12.41	10.36	10.06	9.45	7.64	51.51%
YoY %	32.96%	-13.70%	19.79%	2.98%	6.46%	23.69%	-	-
Horiz. %	186.39%	140.18%	162.43%	135.60%	131.68%	123.69%	100.00%	-
DY	2.63	2.27	2.50	3.75	3.86	7.78	10.38	-59.99%
YoY %	15.86%	-9.20%	-33.33%	-2.85%	-50.39%	-25.05%	-	-
Horiz. %	25.34%	21.87%	24.08%	36.13%	37.19%	74.95%	100.00%	-
P/NAPS	1.32	1.54	1.42	1.36	1.37	1.62	1.90	-21.57%
YoY %	-14.29%	8.45%	4.41%	-0.73%	-15.43%	-14.74%	-	-
Horiz. %	69.47%	81.05%	74.74%	71.58%	72.11%	85.26%	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

New IPO: BWYS GROUP BERHAD

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

633

YTLPOWR

YTL POWER INTERNATIONAL BHD

630

NOTION

NOTION VTEC BHD

620

HLIND

HONG LEONG INDUSTRIES BHD

606

MPI

MALAYSIAN PACIFIC INDUSTRIES

589

DNEX

DAGANG NEXCHANGE BERHAD

536

SNS

SNS NETWORK TECHNOLOGY BERHAD

416

GENTING

GENTING BHD

375

PBBANK

PUBLIC BANK BHD

369

Daily Stocks

HSI-HUZ

0.195

0.00

300,631,700

INGENIEU

0.065

0.00

223,886,500

HSI-CXV

0.145

0.00

211,297,200

HSI-HU8

0.075

0.00

210,252,100

HSI-CXF

0.115

-0.005

150,065,100

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

95,669,700

EDUSPEC-OR

0.005

0.00

75,002,700

JCY

0.745

+0.05

65,643,300

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

MPI

38.88

+0.28

82,200

VSTECS

4.26

+0.26

1,961,900

PANAMY

20.26

+0.26

5,100

DLADY

36.24

+0.22

5,400

CHGP

2.50

+0.21

192,000

AJI

15.38

+0.18

110,300

HLFG

17.38

+0.18

107,300

YTLPOWR

4.82

+0.15

15,129,000

NOTION-WD

1.93

+0.15

2,321,500

PIE

6.33

+0.15

95,300

More gainer Stocks

NESTLE

121.30

-1.20

34,500

PENTA-C42

0.08

-0.26

200,000

KLK

20.74

-0.24

532,100

KESM

6.94

-0.24

100,200

SUNCON-C16

0.115

-0.225

47,000

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

4,031,200

CARLSBG

18.66

-0.10

75,900

YTLPOWR-C34

0.74

-0.10

20,000

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