[MIKROMB] QoQ TTM Result on 31-Dec-2011 [#2]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 21.45%
YoY- 26.31%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 26,170 25,826 24,335 25,066 24,606 23,543 23,094 8.66%
PBT 6,506 6,424 5,456 5,843 5,161 4,686 5,261 15.16%
Tax -1,532 -1,606 -1,295 -1,398 -1,501 -1,288 -1,582 -2.11%
NP 4,974 4,818 4,161 4,445 3,660 3,398 3,679 22.20%
-
NP to SH 4,959 4,808 4,161 4,445 3,660 3,398 3,679 21.95%
-
Tax Rate 23.55% 25.00% 23.74% 23.93% 29.08% 27.49% 30.07% -
Total Cost 21,196 21,008 20,174 20,621 20,946 20,145 19,415 6.00%
-
Net Worth 27,268 25,566 25,245 25,138 25,975 24,682 24,089 8.59%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 895 895 895 895 1,303 1,303 3,028 -55.52%
Div Payout % 18.05% 18.62% 21.51% 20.14% 35.62% 38.36% 82.32% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 27,268 25,566 25,245 25,138 25,975 24,682 24,089 8.59%
NOSH 178,222 177,666 176,666 179,047 176,585 177,826 176,999 0.45%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 19.01% 18.66% 17.10% 17.73% 14.87% 14.43% 15.93% -
ROE 18.19% 18.81% 16.48% 17.68% 14.09% 13.77% 15.27% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 14.68 14.54 13.77 14.00 13.93 13.24 13.05 8.13%
EPS 2.78 2.71 2.36 2.48 2.07 1.91 2.08 21.27%
DPS 0.50 0.50 0.50 0.50 0.75 0.73 1.71 -55.84%
NAPS 0.153 0.1439 0.1429 0.1404 0.1471 0.1388 0.1361 8.09%
Adjusted Per Share Value based on latest NOSH - 179,047
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2.47 2.44 2.30 2.36 2.32 2.22 2.18 8.65%
EPS 0.47 0.45 0.39 0.42 0.35 0.32 0.35 21.65%
DPS 0.08 0.08 0.08 0.08 0.12 0.12 0.29 -57.52%
NAPS 0.0257 0.0241 0.0238 0.0237 0.0245 0.0233 0.0227 8.60%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.20 0.19 0.21 0.19 0.17 0.23 0.22 -
P/RPS 1.36 1.31 1.52 1.36 1.22 1.74 1.69 -13.44%
P/EPS 7.19 7.02 8.92 7.65 8.20 12.04 10.58 -22.64%
EY 13.91 14.24 11.22 13.07 12.19 8.31 9.45 29.30%
DY 2.50 2.63 2.38 2.63 4.41 3.19 7.78 -52.98%
P/NAPS 1.31 1.32 1.47 1.35 1.16 1.66 1.62 -13.16%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 30/08/12 31/05/12 29/02/12 18/11/11 26/08/11 24/05/11 -
Price 0.23 0.19 0.22 0.20 0.20 0.19 0.22 -
P/RPS 1.57 1.31 1.60 1.43 1.44 1.44 1.69 -4.77%
P/EPS 8.27 7.02 9.34 8.06 9.65 9.94 10.58 -15.10%
EY 12.10 14.24 10.71 12.41 10.36 10.06 9.45 17.86%
DY 2.17 2.63 2.27 2.50 3.75 3.86 7.78 -57.21%
P/NAPS 1.50 1.32 1.54 1.42 1.36 1.37 1.62 -4.98%

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