[MIKROMB] QoQ TTM Result on 31-Dec-2014 [#2]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
13-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 7.64%
YoY- 73.77%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 40,910 38,985 36,942 34,291 32,683 30,385 28,725 26.55%
PBT 10,793 10,138 9,179 8,269 7,721 6,612 5,612 54.58%
Tax -1,987 -1,755 -1,222 -1,011 -987 -993 -1,266 35.01%
NP 8,806 8,383 7,957 7,258 6,734 5,619 4,346 60.05%
-
NP to SH 8,693 8,258 7,889 7,201 6,690 5,584 4,312 59.51%
-
Tax Rate 18.41% 17.31% 13.31% 12.23% 12.78% 15.02% 22.56% -
Total Cost 32,104 30,602 28,985 27,033 25,949 24,766 24,379 20.12%
-
Net Worth 40,097 37,288 36,443 35,600 34,389 31,216 30,569 19.80%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 2,814 2,714 2,714 2,219 2,219 910 910 112.10%
Div Payout % 32.38% 32.87% 34.41% 30.82% 33.17% 16.31% 21.12% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 40,097 37,288 36,443 35,600 34,389 31,216 30,569 19.80%
NOSH 281,782 282,058 281,200 275,757 186,899 182,235 182,179 33.70%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 21.53% 21.50% 21.54% 21.17% 20.60% 18.49% 15.13% -
ROE 21.68% 22.15% 21.65% 20.23% 19.45% 17.89% 14.11% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 14.52 13.82 13.14 12.44 17.49 16.67 15.77 -5.35%
EPS 3.09 2.93 2.81 2.61 3.58 3.06 2.37 19.32%
DPS 1.00 0.96 0.97 0.80 1.19 0.50 0.50 58.67%
NAPS 0.1423 0.1322 0.1296 0.1291 0.184 0.1713 0.1678 -10.39%
Adjusted Per Share Value based on latest NOSH - 275,757
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 3.86 3.68 3.49 3.24 3.08 2.87 2.71 26.56%
EPS 0.82 0.78 0.74 0.68 0.63 0.53 0.41 58.67%
DPS 0.27 0.26 0.26 0.21 0.21 0.09 0.09 107.86%
NAPS 0.0378 0.0352 0.0344 0.0336 0.0324 0.0294 0.0288 19.85%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.36 0.375 0.325 0.235 0.385 0.25 0.235 -
P/RPS 2.48 2.71 2.47 1.89 2.20 1.50 1.49 40.40%
P/EPS 11.67 12.81 11.58 9.00 10.76 8.16 9.93 11.35%
EY 8.57 7.81 8.63 11.11 9.30 12.26 10.07 -10.18%
DY 2.77 2.57 2.97 3.42 3.08 2.00 2.13 19.12%
P/NAPS 2.53 2.84 2.51 1.82 2.09 1.46 1.40 48.31%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 27/08/15 27/05/15 13/02/15 28/11/14 29/08/14 28/05/14 -
Price 0.39 0.32 0.42 0.34 0.41 0.305 0.245 -
P/RPS 2.69 2.32 3.20 2.73 2.34 1.83 1.55 44.36%
P/EPS 12.64 10.93 14.97 13.02 11.45 9.95 10.35 14.24%
EY 7.91 9.15 6.68 7.68 8.73 10.05 9.66 -12.46%
DY 2.56 3.01 2.30 2.37 2.90 1.64 2.04 16.32%
P/NAPS 2.74 2.42 3.24 2.63 2.23 1.78 1.46 52.08%

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