[MIKROMB] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 1.67%
YoY- 2.38%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 21,455 20,230 18,948 17,149 15,803 15,258 17,003 16.75%
PBT 5,087 4,940 4,886 4,845 4,672 4,272 5,392 -3.80%
Tax -1,498 -1,236 -1,194 -1,065 -954 -1,086 -1,603 -4.41%
NP 3,589 3,704 3,692 3,780 3,718 3,186 3,789 -3.54%
-
NP to SH 3,589 3,704 3,692 3,780 3,718 3,186 3,789 -3.54%
-
Tax Rate 29.45% 25.02% 24.44% 21.98% 20.42% 25.42% 29.73% -
Total Cost 17,866 16,526 15,256 13,369 12,085 12,072 13,214 22.25%
-
Net Worth 24,871 23,390 23,210 23,943 22,654 23,766 22,860 5.77%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 5,231 6,966 5,241 3,473 2,454 719 719 275.01%
Div Payout % 145.77% 188.07% 141.96% 91.89% 66.00% 22.58% 18.99% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 24,871 23,390 23,210 23,943 22,654 23,766 22,860 5.77%
NOSH 174,411 172,499 176,774 173,880 173,466 121,071 120,000 28.28%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 16.73% 18.31% 19.48% 22.04% 23.53% 20.88% 22.28% -
ROE 14.43% 15.84% 15.91% 15.79% 16.41% 13.41% 16.57% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 12.30 11.73 10.72 9.86 9.11 12.60 14.17 -8.99%
EPS 2.06 2.15 2.09 2.17 2.14 2.63 3.16 -24.79%
DPS 3.00 4.04 2.96 2.00 1.41 0.60 0.60 192.11%
NAPS 0.1426 0.1356 0.1313 0.1377 0.1306 0.1963 0.1905 -17.54%
Adjusted Per Share Value based on latest NOSH - 173,880
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2.02 1.91 1.79 1.62 1.49 1.44 1.60 16.79%
EPS 0.34 0.35 0.35 0.36 0.35 0.30 0.36 -3.73%
DPS 0.49 0.66 0.49 0.33 0.23 0.07 0.07 265.49%
NAPS 0.0235 0.0221 0.0219 0.0226 0.0214 0.0224 0.0216 5.77%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.18 0.19 0.19 0.20 0.19 0.18 0.14 -
P/RPS 1.46 1.62 1.77 2.03 2.09 1.43 0.99 29.53%
P/EPS 8.75 8.85 9.10 9.20 8.86 6.84 4.43 57.35%
EY 11.43 11.30 10.99 10.87 11.28 14.62 22.55 -36.40%
DY 16.67 21.25 15.60 9.99 7.45 3.33 4.29 146.96%
P/NAPS 1.26 1.40 1.45 1.45 1.45 0.92 0.73 43.84%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 04/11/10 27/08/10 12/05/10 10/02/10 26/11/09 21/08/09 26/05/09 -
Price 0.19 0.20 0.20 0.19 0.19 0.25 0.17 -
P/RPS 1.54 1.71 1.87 1.93 2.09 1.98 1.20 18.07%
P/EPS 9.23 9.31 9.58 8.74 8.86 9.50 5.38 43.26%
EY 10.83 10.74 10.44 11.44 11.28 10.53 18.57 -30.17%
DY 15.79 20.19 14.82 10.51 7.45 2.40 3.53 171.23%
P/NAPS 1.33 1.47 1.52 1.38 1.45 1.27 0.89 30.67%

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