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

Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -9.99%
YoY- -12.06%
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 44,498 47,793 49,156 51,017 51,440 50,402 49,692 -7.08%
PBT 7,265 9,741 10,594 11,945 13,139 13,418 13,647 -34.28%
Tax -3,015 -3,552 -2,356 -2,473 -2,627 -2,359 -2,858 3.62%
NP 4,250 6,189 8,238 9,472 10,512 11,059 10,789 -46.23%
-
NP to SH 4,008 5,977 8,119 9,330 10,366 10,891 10,629 -47.77%
-
Tax Rate 41.50% 36.46% 22.24% 20.70% 19.99% 17.58% 20.94% -
Total Cost 40,248 41,604 40,918 41,545 40,928 39,343 38,903 2.28%
-
Net Worth 59,463 58,056 55,422 50,447 47,752 59,220 56,411 3.57%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 3,933 3,933 4,879 4,879 4,899 4,899 4,764 -11.98%
Div Payout % 98.14% 65.81% 60.11% 52.30% 47.26% 44.98% 44.83% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 59,463 58,056 55,422 50,447 47,752 59,220 56,411 3.57%
NOSH 430,892 430,892 430,892 430,892 430,892 306,526 307,540 25.18%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 9.55% 12.95% 16.76% 18.57% 20.44% 21.94% 21.71% -
ROE 6.74% 10.30% 14.65% 18.49% 21.71% 18.39% 18.84% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 10.33 11.28 12.50 14.06 15.50 16.44 16.23 -25.98%
EPS 0.93 1.41 2.06 2.57 3.12 3.55 3.47 -58.39%
DPS 0.91 0.93 1.24 1.34 1.48 1.60 1.56 -30.16%
NAPS 0.138 0.137 0.1409 0.139 0.1439 0.1932 0.1842 -17.49%
Adjusted Per Share Value based on latest NOSH - 430,892
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 4.15 4.45 4.58 4.75 4.79 4.70 4.63 -7.03%
EPS 0.37 0.56 0.76 0.87 0.97 1.01 0.99 -48.08%
DPS 0.37 0.37 0.45 0.45 0.46 0.46 0.44 -10.89%
NAPS 0.0554 0.0541 0.0516 0.047 0.0445 0.0552 0.0525 3.64%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
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%
P/EPS 33.87 20.56 14.78 18.28 14.73 20.83 17.29 56.49%
EY 2.95 4.86 6.77 5.47 6.79 4.80 5.78 -36.10%
DY 2.90 3.20 4.07 2.86 3.21 2.16 2.59 7.82%
P/NAPS 2.28 2.12 2.16 3.38 3.20 3.83 3.26 -21.19%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
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%
P/EPS 25.26 22.69 15.50 14.98 14.89 13.79 19.59 18.44%
EY 3.96 4.41 6.45 6.68 6.72 7.25 5.10 -15.50%
DY 3.88 2.90 3.88 3.49 3.17 3.27 2.29 42.07%
P/NAPS 1.70 2.34 2.27 2.77 3.23 2.54 3.69 -40.32%

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