[MIKROMB] QoQ TTM Result on 31-Mar-2009 [#3]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 2.63%
YoY- 39.87%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 17,149 15,803 15,258 17,003 17,511 17,545 16,727 1.67%
PBT 4,845 4,672 4,272 5,392 5,350 4,853 4,653 2.72%
Tax -1,065 -954 -1,086 -1,603 -1,658 -1,468 -1,336 -13.99%
NP 3,780 3,718 3,186 3,789 3,692 3,385 3,317 9.07%
-
NP to SH 3,780 3,718 3,186 3,789 3,692 3,385 3,317 9.07%
-
Tax Rate 21.98% 20.42% 25.42% 29.73% 30.99% 30.25% 28.71% -
Total Cost 13,369 12,085 12,072 13,214 13,819 14,160 13,410 -0.20%
-
Net Worth 23,943 22,654 23,766 22,860 22,899 23,033 20,017 12.64%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 3,473 2,454 719 719 719 964 964 134.46%
Div Payout % 91.89% 66.00% 22.58% 18.99% 19.48% 28.50% 29.09% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 23,943 22,654 23,766 22,860 22,899 23,033 20,017 12.64%
NOSH 173,880 173,466 121,071 120,000 119,891 120,156 119,719 28.16%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 22.04% 23.53% 20.88% 22.28% 21.08% 19.29% 19.83% -
ROE 15.79% 16.41% 13.41% 16.57% 16.12% 14.70% 16.57% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 9.86 9.11 12.60 14.17 14.61 14.60 13.97 -20.67%
EPS 2.17 2.14 2.63 3.16 3.08 2.82 2.77 -14.98%
DPS 2.00 1.41 0.60 0.60 0.60 0.80 0.80 83.89%
NAPS 0.1377 0.1306 0.1963 0.1905 0.191 0.1917 0.1672 -12.10%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1.62 1.49 1.44 1.60 1.65 1.66 1.58 1.67%
EPS 0.36 0.35 0.30 0.36 0.35 0.32 0.31 10.45%
DPS 0.33 0.23 0.07 0.07 0.07 0.09 0.09 137.22%
NAPS 0.0226 0.0214 0.0224 0.0216 0.0216 0.0217 0.0189 12.62%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.20 0.19 0.18 0.14 0.15 0.17 0.19 -
P/RPS 2.03 2.09 1.43 0.99 1.03 1.16 1.36 30.51%
P/EPS 9.20 8.86 6.84 4.43 4.87 6.03 6.86 21.54%
EY 10.87 11.28 14.62 22.55 20.53 16.57 14.58 -17.73%
DY 9.99 7.45 3.33 4.29 4.00 4.71 4.21 77.62%
P/NAPS 1.45 1.45 0.92 0.73 0.79 0.89 1.14 17.34%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 10/02/10 26/11/09 21/08/09 26/05/09 19/02/09 28/11/08 26/08/08 -
Price 0.19 0.19 0.25 0.17 0.15 0.14 0.17 -
P/RPS 1.93 2.09 1.98 1.20 1.03 0.96 1.22 35.65%
P/EPS 8.74 8.86 9.50 5.38 4.87 4.97 6.14 26.45%
EY 11.44 11.28 10.53 18.57 20.53 20.12 16.30 -20.97%
DY 10.51 7.45 2.40 3.53 4.00 5.71 4.71 70.51%
P/NAPS 1.38 1.45 1.27 0.89 0.79 0.73 1.02 22.25%

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