[MIKROMB] QoQ TTM Result on 31-Dec-2016 [#2]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 1.09%
YoY- 6.11%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 51,440 50,402 49,692 49,433 49,632 48,113 46,208 7.40%
PBT 13,139 13,418 13,647 13,249 13,312 13,020 12,481 3.48%
Tax -2,627 -2,359 -2,858 -2,525 -2,612 -2,523 -2,400 6.20%
NP 10,512 11,059 10,789 10,724 10,700 10,497 10,081 2.82%
-
NP to SH 10,366 10,891 10,629 10,610 10,496 10,342 9,886 3.20%
-
Tax Rate 19.99% 17.58% 20.94% 19.06% 19.62% 19.38% 19.23% -
Total Cost 40,928 39,343 38,903 38,709 38,932 37,616 36,127 8.66%
-
Net Worth 47,752 59,220 56,411 56,119 55,867 50,616 50,575 -3.75%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 4,899 4,899 4,764 4,764 4,769 6,178 3,247 31.51%
Div Payout % 47.26% 44.98% 44.83% 44.91% 45.44% 59.74% 32.85% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 47,752 59,220 56,411 56,119 55,867 50,616 50,575 -3.75%
NOSH 430,892 306,526 307,540 305,660 306,122 293,086 307,076 25.31%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 20.44% 21.94% 21.71% 21.69% 21.56% 21.82% 21.82% -
ROE 21.71% 18.39% 18.84% 18.91% 18.79% 20.43% 19.55% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 15.50 16.44 16.23 16.17 16.21 16.42 15.05 1.98%
EPS 3.12 3.55 3.47 3.47 3.43 3.53 3.22 -2.07%
DPS 1.48 1.60 1.56 1.56 1.56 2.11 1.06 24.89%
NAPS 0.1439 0.1932 0.1842 0.1836 0.1825 0.1727 0.1647 -8.59%
Adjusted Per Share Value based on latest NOSH - 305,660
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 4.79 4.70 4.63 4.60 4.62 4.48 4.30 7.45%
EPS 0.97 1.01 0.99 0.99 0.98 0.96 0.92 3.58%
DPS 0.46 0.46 0.44 0.44 0.44 0.58 0.30 32.93%
NAPS 0.0445 0.0552 0.0525 0.0523 0.052 0.0472 0.0471 -3.71%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.46 0.74 0.60 0.505 0.495 0.445 0.53 -
P/RPS 2.97 4.50 3.70 3.12 3.05 2.71 3.52 -10.69%
P/EPS 14.73 20.83 17.29 14.55 14.44 12.61 16.46 -7.12%
EY 6.79 4.80 5.78 6.87 6.93 7.93 6.07 7.75%
DY 3.21 2.16 2.59 3.09 3.15 4.74 2.00 37.04%
P/NAPS 3.20 3.83 3.26 2.75 2.71 2.58 3.22 -0.41%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 16/11/17 28/08/17 29/05/17 28/02/17 30/11/16 30/08/16 30/05/16 -
Price 0.465 0.49 0.68 0.54 0.48 0.46 0.52 -
P/RPS 3.00 2.98 4.19 3.34 2.96 2.80 3.46 -9.06%
P/EPS 14.89 13.79 19.59 15.56 14.00 13.04 16.15 -5.26%
EY 6.72 7.25 5.10 6.43 7.14 7.67 6.19 5.62%
DY 3.17 3.27 2.29 2.89 3.25 4.58 2.03 34.56%
P/NAPS 3.23 2.54 3.69 2.94 2.63 2.66 3.16 1.47%

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