[MIKROMB] QoQ TTM Result on 31-Dec-2010 [#2]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -1.95%
YoY- -6.9%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 24,606 23,543 23,094 22,601 21,455 20,230 18,948 19.00%
PBT 5,161 4,686 5,261 5,104 5,087 4,940 4,886 3.71%
Tax -1,501 -1,288 -1,582 -1,585 -1,498 -1,236 -1,194 16.46%
NP 3,660 3,398 3,679 3,519 3,589 3,704 3,692 -0.57%
-
NP to SH 3,660 3,398 3,679 3,519 3,589 3,704 3,692 -0.57%
-
Tax Rate 29.08% 27.49% 30.07% 31.05% 29.45% 25.02% 24.44% -
Total Cost 20,946 20,145 19,415 19,082 17,866 16,526 15,256 23.50%
-
Net Worth 25,975 24,682 24,089 24,194 24,871 23,390 23,210 7.78%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 1,303 1,303 3,028 4,796 5,231 6,966 5,241 -60.42%
Div Payout % 35.62% 38.36% 82.32% 136.30% 145.77% 188.07% 141.96% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 25,975 24,682 24,089 24,194 24,871 23,390 23,210 7.78%
NOSH 176,585 177,826 176,999 173,809 174,411 172,499 176,774 -0.07%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 14.87% 14.43% 15.93% 15.57% 16.73% 18.31% 19.48% -
ROE 14.09% 13.77% 15.27% 14.54% 14.43% 15.84% 15.91% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 13.93 13.24 13.05 13.00 12.30 11.73 10.72 19.06%
EPS 2.07 1.91 2.08 2.02 2.06 2.15 2.09 -0.63%
DPS 0.75 0.73 1.71 2.75 3.00 4.04 2.96 -59.92%
NAPS 0.1471 0.1388 0.1361 0.1392 0.1426 0.1356 0.1313 7.86%
Adjusted Per Share Value based on latest NOSH - 173,809
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 2.32 2.22 2.18 2.13 2.02 1.91 1.79 18.85%
EPS 0.35 0.32 0.35 0.33 0.34 0.35 0.35 0.00%
DPS 0.12 0.12 0.29 0.45 0.49 0.66 0.49 -60.82%
NAPS 0.0245 0.0233 0.0227 0.0228 0.0235 0.0221 0.0219 7.75%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.17 0.23 0.22 0.19 0.18 0.19 0.19 -
P/RPS 1.22 1.74 1.69 1.46 1.46 1.62 1.77 -21.95%
P/EPS 8.20 12.04 10.58 9.38 8.75 8.85 9.10 -6.70%
EY 12.19 8.31 9.45 10.66 11.43 11.30 10.99 7.14%
DY 4.41 3.19 7.78 14.47 16.67 21.25 15.60 -56.89%
P/NAPS 1.16 1.66 1.62 1.36 1.26 1.40 1.45 -13.81%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 18/11/11 26/08/11 24/05/11 24/02/11 04/11/10 27/08/10 12/05/10 -
Price 0.20 0.19 0.22 0.265 0.19 0.20 0.20 -
P/RPS 1.44 1.44 1.69 2.04 1.54 1.71 1.87 -15.97%
P/EPS 9.65 9.94 10.58 13.09 9.23 9.31 9.58 0.48%
EY 10.36 10.06 9.45 7.64 10.83 10.74 10.44 -0.51%
DY 3.75 3.86 7.78 10.38 15.79 20.19 14.82 -59.96%
P/NAPS 1.36 1.37 1.62 1.90 1.33 1.47 1.52 -7.14%

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