[MIKROMB] QoQ TTM Result on 31-Dec-2017 [#2]

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
TTM Result
Revenue	44,498	47,793	49,156	51,017	51,440	50,402	49,692	-7.08%
YoY %	-6.89%	-2.77%	-3.65%	-0.82%	2.06%	1.43%	-	-
Horiz. %	89.55%	96.18%	98.92%	102.67%	103.52%	101.43%	100.00%	-
PBT	7,265	9,741	10,594	11,945	13,139	13,418	13,647	-34.28%
YoY %	-25.42%	-8.05%	-11.31%	-9.09%	-2.08%	-1.68%	-	-
Horiz. %	53.24%	71.38%	77.63%	87.53%	96.28%	98.32%	100.00%	-
Tax	-3,015	-3,552	-2,356	-2,473	-2,627	-2,359	-2,858	3.62%
YoY %	15.12%	-50.76%	4.73%	5.86%	-11.36%	17.46%	-	-
Horiz. %	105.49%	124.28%	82.44%	86.53%	91.92%	82.54%	100.00%	-
NP	4,250	6,189	8,238	9,472	10,512	11,059	10,789	-46.23%
YoY %	-31.33%	-24.87%	-13.03%	-9.89%	-4.95%	2.50%	-	-
Horiz. %	39.39%	57.36%	76.36%	87.79%	97.43%	102.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,008	5,977	8,119	9,330	10,366	10,891	10,629	-47.77%
YoY %	-32.94%	-26.38%	-12.98%	-9.99%	-4.82%	2.46%	-	-
Horiz. %	37.71%	56.23%	76.39%	87.78%	97.53%	102.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	41.50%	36.46%	22.24%	20.70%	19.99%	17.58%	20.94%	-
YoY %	13.82%	63.94%	7.44%	3.55%	13.71%	-16.05%	-	-
Horiz. %	198.19%	174.12%	106.21%	98.85%	95.46%	83.95%	100.00%	-
Total Cost	40,248	41,604	40,918	41,545	40,928	39,343	38,903	2.28%
YoY %	-3.26%	1.68%	-1.51%	1.51%	4.03%	1.13%	-	-
Horiz. %	103.46%	106.94%	105.18%	106.79%	105.21%	101.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	59,463	58,056	55,422	50,447	47,752	59,220	56,411	3.57%
YoY %	2.42%	4.75%	9.86%	5.64%	-19.37%	4.98%	-	-
Horiz. %	105.41%	102.92%	98.25%	89.43%	84.65%	104.98%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	3,933	3,933	4,879	4,879	4,899	4,899	4,764	-11.98%
YoY %	0.00%	-19.39%	0.00%	-0.41%	0.00%	2.83%	-	-
Horiz. %	82.56%	82.56%	102.41%	102.41%	102.83%	102.83%	100.00%	-
Div Payout %	98.14%	65.81%	60.11%	52.30%	47.26%	44.98%	44.83%	-
YoY %	49.13%	9.48%	14.93%	10.66%	5.07%	0.33%	-	-
Horiz. %	218.92%	146.80%	134.08%	116.66%	105.42%	100.33%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	59,463	58,056	55,422	50,447	47,752	59,220	56,411	3.57%
YoY %	2.42%	4.75%	9.86%	5.64%	-19.37%	4.98%	-	-
Horiz. %	105.41%	102.92%	98.25%	89.43%	84.65%	104.98%	100.00%	-
NOSH	430,892	430,892	430,892	430,892	430,892	306,526	307,540	25.18%
YoY %	0.00%	0.00%	0.00%	0.00%	40.57%	-0.33%	-	-
Horiz. %	140.11%	140.11%	140.11%	140.11%	140.11%	99.67%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	9.55%	12.95%	16.76%	18.57%	20.44%	21.94%	21.71%	-
YoY %	-26.25%	-22.73%	-9.75%	-9.15%	-6.84%	1.06%	-	-
Horiz. %	43.99%	59.65%	77.20%	85.54%	94.15%	101.06%	100.00%	-
ROE	6.74%	10.30%	14.65%	18.49%	21.71%	18.39%	18.84%	-
YoY %	-34.56%	-29.69%	-20.77%	-14.83%	18.05%	-2.39%	-	-
Horiz. %	35.77%	54.67%	77.76%	98.14%	115.23%	97.61%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	10.33	11.28	12.50	14.06	15.50	16.44	16.23	-25.98%
YoY %	-8.42%	-9.76%	-11.10%	-9.29%	-5.72%	1.29%	-	-
Horiz. %	63.65%	69.50%	77.02%	86.63%	95.50%	101.29%	100.00%	-
EPS	0.93	1.41	2.06	2.57	3.12	3.55	3.47	-58.39%
YoY %	-34.04%	-31.55%	-19.84%	-17.63%	-12.11%	2.31%	-	-
Horiz. %	26.80%	40.63%	59.37%	74.06%	89.91%	102.31%	100.00%	-
DPS	0.91	0.93	1.24	1.34	1.48	1.60	1.56	-30.16%
YoY %	-2.15%	-25.00%	-7.46%	-9.46%	-7.50%	2.56%	-	-
Horiz. %	58.33%	59.62%	79.49%	85.90%	94.87%	102.56%	100.00%	-
NAPS	0.138	0.137	0.1409	0.139	0.1439	0.1932	0.1842	-17.49%
YoY %	0.73%	-2.77%	1.37%	-3.41%	-25.52%	4.89%	-	-
Horiz. %	74.92%	74.38%	76.49%	75.46%	78.12%	104.89%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 430,892
RPS	4.15	4.45	4.58	4.75	4.79	4.70	4.63	-7.03%
YoY %	-6.74%	-2.84%	-3.58%	-0.84%	1.91%	1.51%	-	-
Horiz. %	89.63%	96.11%	98.92%	102.59%	103.46%	101.51%	100.00%	-
EPS	0.37	0.56	0.76	0.87	0.97	1.01	0.99	-48.08%
YoY %	-33.93%	-26.32%	-12.64%	-10.31%	-3.96%	2.02%	-	-
Horiz. %	37.37%	56.57%	76.77%	87.88%	97.98%	102.02%	100.00%	-
DPS	0.37	0.37	0.45	0.45	0.46	0.46	0.44	-10.89%
YoY %	0.00%	-17.78%	0.00%	-2.17%	0.00%	4.55%	-	-
Horiz. %	84.09%	84.09%	102.27%	102.27%	104.55%	104.55%	100.00%	-
NAPS	0.0554	0.0541	0.0516	0.047	0.0445	0.0552	0.0525	3.64%
YoY %	2.40%	4.84%	9.79%	5.62%	-19.38%	5.14%	-	-
Horiz. %	105.52%	103.05%	98.29%	89.52%	84.76%	105.14%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	0.315	0.29	0.305	0.47	0.46	0.74	0.60	-
P/RPS	3.05	2.57	2.44	3.34	2.97	4.50	3.70	-12.07%
YoY %	18.68%	5.33%	-26.95%	12.46%	-34.00%	21.62%	-	-
Horiz. %	82.43%	69.46%	65.95%	90.27%	80.27%	121.62%	100.00%	-
P/EPS	33.87	20.56	14.78	18.28	14.73	20.83	17.29	56.49%
YoY %	64.74%	39.11%	-19.15%	24.10%	-29.28%	20.47%	-	-
Horiz. %	195.89%	118.91%	85.48%	105.73%	85.19%	120.47%	100.00%	-
EY	2.95	4.86	6.77	5.47	6.79	4.80	5.78	-36.10%
YoY %	-39.30%	-28.21%	23.77%	-19.44%	41.46%	-16.96%	-	-
Horiz. %	51.04%	84.08%	117.13%	94.64%	117.47%	83.04%	100.00%	-
DY	2.90	3.20	4.07	2.86	3.21	2.16	2.59	7.82%
YoY %	-9.38%	-21.38%	42.31%	-10.90%	48.61%	-16.60%	-	-
Horiz. %	111.97%	123.55%	157.14%	110.42%	123.94%	83.40%	100.00%	-
P/NAPS	2.28	2.12	2.16	3.38	3.20	3.83	3.26	-21.19%
YoY %	7.55%	-1.85%	-36.09%	5.62%	-16.45%	17.48%	-	-
Horiz. %	69.94%	65.03%	66.26%	103.68%	98.16%	117.48%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	30/11/18	29/08/18	25/05/18	28/02/18	16/11/17	28/08/17	29/05/17	-
Price	0.235	0.32	0.32	0.385	0.465	0.49	0.68	-
P/RPS	2.28	2.84	2.56	2.74	3.00	2.98	4.19	-33.32%
YoY %	-19.72%	10.94%	-6.57%	-8.67%	0.67%	-28.88%	-	-
Horiz. %	54.42%	67.78%	61.10%	65.39%	71.60%	71.12%	100.00%	-
P/EPS	25.26	22.69	15.50	14.98	14.89	13.79	19.59	18.44%
YoY %	11.33%	46.39%	3.47%	0.60%	7.98%	-29.61%	-	-
Horiz. %	128.94%	115.82%	79.12%	76.47%	76.01%	70.39%	100.00%	-
EY	3.96	4.41	6.45	6.68	6.72	7.25	5.10	-15.50%
YoY %	-10.20%	-31.63%	-3.44%	-0.60%	-7.31%	42.16%	-	-
Horiz. %	77.65%	86.47%	126.47%	130.98%	131.76%	142.16%	100.00%	-
DY	3.88	2.90	3.88	3.49	3.17	3.27	2.29	42.07%
YoY %	33.79%	-25.26%	11.17%	10.09%	-3.06%	42.79%	-	-
Horiz. %	169.43%	126.64%	169.43%	152.40%	138.43%	142.79%	100.00%	-
P/NAPS	1.70	2.34	2.27	2.77	3.23	2.54	3.69	-40.32%
YoY %	-27.35%	3.08%	-18.05%	-14.24%	27.17%	-31.17%	-	-
Horiz. %	46.07%	63.41%	61.52%	75.07%	87.53%	68.83%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

New IPO: GO HUB CAPITAL BERHAD

MQ Trader

MQ Trading Signals

2024-06-18 10:00:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-06-18 10:00:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-06-18 10:00:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-06-18 10:00:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-06-18 09:55:00

TURTLE SYSTEM 55

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

LBS

LBS BINA GROUP BHD

1000

DSONIC

DATASONIC GROUP BERHAD

998

PTRANS

PERAK TRANSIT BERHAD

557

MPI

MALAYSIAN PACIFIC INDUSTRIES

550

JCY

JCY INTERNATIONAL BERHAD

539

HLIND

HONG LEONG INDUSTRIES BHD

498

YTLPOWR

YTL POWER INTERNATIONAL BHD

413

GENTING

GENTING BHD

336

PBBANK

PUBLIC BANK BHD

311

GENM

GENTING MALAYSIA BERHAD

306

Daily Stocks

HSI-CXF

0.13

-0.035

305,494,800

HSI-HUZ

0.255

-0.01

151,737,300

INIX-OR

0.02

0.00

141,839,900

ATAIMS

0.495

+0.15

139,529,400

DFX

0.225

+0.025

106,365,700

TECHBND-WA

0.155

+0.06

83,407,700

EDUSPEC-OR

0.005

0.00

75,002,700

INGENIEU

0.075

+0.01

70,656,700

0.29

+0.02

62,178,700

TOPGLOV

1.21

+0.04

57,586,500

More active Stocks

NDX-CE

0.465

+0.25

100

PETGAS

17.90

+0.24

39,800

KESM

7.58

+0.17

91,700

PPB

14.56

+0.16

110,400

ATAIMS

0.495

+0.15

139,529,400

FRONTKN

4.62

+0.14

4,538,100

AEONCR

7.67

+0.12

346,000

KEYFIELD

2.46

+0.11

638,800

BMGREEN

1.80

+0.10

2,810,800

AJI

15.80

+0.10

70,400

More gainer Stocks

NESTLE

123.60

-0.60

40,800

MPI

39.62

-0.38

83,400

KLK

20.16

-0.34

645,200

PIE

6.75

-0.33

1,059,100

UTDPLT

23.80

-0.20

126,400

UNISEM

4.21

-0.16

925,800

CHINHIN

3.42

-0.16

560,900

GESHEN

3.18

-0.16

126,000

PETRONM

4.71

-0.15

301,300

YTLPOWR

5.14

-0.14

22,098,400

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More