[MIKROMB] QoQ TTM Result on 30-Sep-2020 [#1]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 25.37%
YoY- -7.92%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 58,220 54,842 50,791 49,901 50,425 50,095 51,762 8.16%
PBT 6,520 6,473 5,958 5,808 4,789 4,535 5,810 7.99%
Tax -1,585 -2,291 -2,263 -1,870 -1,643 -750 -1,115 26.45%
NP 4,935 4,182 3,695 3,938 3,146 3,785 4,695 3.38%
-
NP to SH 4,961 4,236 3,745 3,944 3,146 3,832 4,658 4.29%
-
Tax Rate 24.31% 35.39% 37.98% 32.20% 34.31% 16.54% 19.19% -
Total Cost 53,285 50,660 47,096 45,963 47,279 46,310 47,067 8.63%
-
Net Worth 101,700 100,816 100,227 98,400 94,402 89,183 82,597 14.89%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 294 - - - - - 1,292 -62.76%
Div Payout % 5.94% - - - - - 27.75% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 101,700 100,816 100,227 98,400 94,402 89,183 82,597 14.89%
NOSH 589,226 589,226 589,226 589,226 589,226 589,226 589,226 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 8.48% 7.63% 7.27% 7.89% 6.24% 7.56% 9.07% -
ROE 4.88% 4.20% 3.74% 4.01% 3.33% 4.30% 5.64% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 9.88 9.31 8.62 8.47 8.80 9.23 10.28 -2.61%
EPS 0.84 0.72 0.64 0.67 0.55 0.71 0.93 -6.56%
DPS 0.05 0.00 0.00 0.00 0.00 0.00 0.26 -66.71%
NAPS 0.1726 0.1711 0.1701 0.167 0.1647 0.1643 0.1641 3.42%
Adjusted Per Share Value based on latest NOSH - 589,226
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 5.49 5.17 4.79 4.71 4.76 4.73 4.88 8.17%
EPS 0.47 0.40 0.35 0.37 0.30 0.36 0.44 4.49%
DPS 0.03 0.00 0.00 0.00 0.00 0.00 0.12 -60.34%
NAPS 0.0959 0.0951 0.0946 0.0928 0.0891 0.0841 0.0779 14.87%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.245 0.245 0.215 0.205 0.19 0.14 0.195 -
P/RPS 2.48 2.63 2.49 2.42 2.16 1.52 1.90 19.45%
P/EPS 29.10 34.08 33.83 30.63 34.62 19.83 21.07 24.04%
EY 3.44 2.93 2.96 3.27 2.89 5.04 4.75 -19.37%
DY 0.20 0.00 0.00 0.00 0.00 0.00 1.32 -71.61%
P/NAPS 1.42 1.43 1.26 1.23 1.15 0.85 1.19 12.51%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 29/09/21 18/06/21 12/03/21 26/11/20 27/08/20 25/06/20 27/02/20 -
Price 0.215 0.275 0.245 0.22 0.235 0.195 0.18 -
P/RPS 2.18 2.95 2.84 2.60 2.67 2.11 1.75 15.78%
P/EPS 25.54 38.25 38.55 32.87 42.82 27.62 19.45 19.93%
EY 3.92 2.61 2.59 3.04 2.34 3.62 5.14 -16.54%
DY 0.23 0.00 0.00 0.00 0.00 0.00 1.43 -70.45%
P/NAPS 1.25 1.61 1.44 1.32 1.43 1.19 1.10 8.90%

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