[MIKROMB] YoY Annual (Unaudited) Result on 30-Jun-2009 [#4]

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Annual (Unaudited) Result
Revenue	25,826	23,544	20,230	15,259	16,727	11,730	10,972	15.32%
YoY %	9.69%	16.38%	32.58%	-8.78%	42.60%	6.91%	-	-
Horiz. %	235.38%	214.58%	184.38%	139.07%	152.45%	106.91%	100.00%	-
PBT	6,424	4,685	4,941	4,271	4,653	3,427	4,148	7.55%
YoY %	37.12%	-5.18%	15.69%	-8.21%	35.77%	-17.38%	-	-
Horiz. %	154.87%	112.95%	119.12%	102.97%	112.17%	82.62%	100.00%	-
Tax	-1,606	-1,287	-1,237	-1,085	-1,336	-693	-1,127	6.07%
YoY %	-24.79%	-4.04%	-14.01%	18.79%	-92.78%	38.51%	-	-
Horiz. %	142.50%	114.20%	109.76%	96.27%	118.54%	61.49%	100.00%	-
NP	4,818	3,398	3,704	3,186	3,317	2,734	3,021	8.08%
YoY %	41.79%	-8.26%	16.26%	-3.95%	21.32%	-9.50%	-	-
Horiz. %	159.48%	112.48%	122.61%	105.46%	109.80%	90.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,808	3,398	3,704	3,186	3,317	2,734	3,021	8.04%
YoY %	41.49%	-8.26%	16.26%	-3.95%	21.32%	-9.50%	-	-
Horiz. %	159.15%	112.48%	122.61%	105.46%	109.80%	90.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.00%	27.47%	25.04%	25.40%	28.71%	20.22%	27.17%	-
YoY %	-8.99%	9.70%	-1.42%	-11.53%	41.99%	-25.58%	-	-
Horiz. %	92.01%	101.10%	92.16%	93.49%	105.67%	74.42%	100.00%	-
Total Cost	21,008	20,146	16,526	12,073	13,410	8,996	7,951	17.56%
YoY %	4.28%	21.90%	36.88%	-9.97%	49.07%	13.14%	-	-
Horiz. %	264.22%	253.38%	207.85%	151.84%	168.66%	113.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	25,773	24,311	23,691	23,511	20,094	19,437	13,634	11.18%
YoY %	6.01%	2.62%	0.77%	17.01%	3.38%	42.56%	-	-
Horiz. %	189.03%	178.31%	173.76%	172.44%	147.38%	142.56%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	895	1,313	5,241	718	961	875	-	-
YoY %	-31.84%	-74.95%	629.94%	-25.29%	9.83%	0.00%	-	-
Horiz. %	102.29%	150.06%	598.97%	82.06%	109.83%	100.00%	-	-
Div Payout %	18.63%	38.66%	141.51%	22.56%	28.99%	32.02%	-	-
YoY %	-51.81%	-72.68%	527.26%	-22.18%	-9.46%	0.00%	-	-
Horiz. %	58.18%	120.74%	441.94%	70.46%	90.54%	100.00%	-	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	25,773	24,311	23,691	23,511	20,094	19,437	13,634	11.18%
YoY %	6.01%	2.62%	0.77%	17.01%	3.38%	42.56%	-	-
Horiz. %	189.03%	178.31%	173.76%	172.44%	147.38%	142.56%	100.00%	-
NOSH	179,107	175,154	172,499	119,774	120,181	119,912	89,643	12.21%
YoY %	2.26%	1.54%	44.02%	-0.34%	0.22%	33.77%	-	-
Horiz. %	199.80%	195.39%	192.43%	133.61%	134.07%	133.77%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	18.66%	14.43%	18.31%	20.88%	19.83%	23.31%	27.53%	-
YoY %	29.31%	-21.19%	-12.31%	5.30%	-14.93%	-15.33%	-	-
Horiz. %	67.78%	52.42%	66.51%	75.84%	72.03%	84.67%	100.00%	-
ROE	18.65%	13.98%	15.63%	13.55%	16.51%	14.07%	22.16%	-
YoY %	33.40%	-10.56%	15.35%	-17.93%	17.34%	-36.51%	-	-
Horiz. %	84.16%	63.09%	70.53%	61.15%	74.50%	63.49%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	14.42	13.44	11.58	12.74	13.92	9.78	12.24	2.76%
YoY %	7.29%	16.06%	-9.11%	-8.48%	42.33%	-20.10%	-	-
Horiz. %	117.81%	109.80%	94.61%	104.08%	113.73%	79.90%	100.00%	-
EPS	2.69	1.94	2.12	2.66	2.76	2.28	3.37	-3.68%
YoY %	38.66%	-8.49%	-20.30%	-3.62%	21.05%	-32.34%	-	-
Horiz. %	79.82%	57.57%	62.91%	78.93%	81.90%	67.66%	100.00%	-
DPS	0.50	0.75	3.00	0.60	0.80	0.73	0.00	-
YoY %	-33.33%	-75.00%	400.00%	-25.00%	9.59%	0.00%	-	-
Horiz. %	68.49%	102.74%	410.96%	82.19%	109.59%	100.00%	-	-
NAPS	0.1439	0.1388	0.1356	0.1963	0.1672	0.1621	0.1521	-0.91%
YoY %	3.67%	2.36%	-30.92%	17.40%	3.15%	6.57%	-	-
Horiz. %	94.61%	91.26%	89.15%	129.06%	109.93%	106.57%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 121,071
RPS	2.41	2.19	1.88	1.42	1.56	1.09	1.02	15.39%
YoY %	10.05%	16.49%	32.39%	-8.97%	43.12%	6.86%	-	-
Horiz. %	236.27%	214.71%	184.31%	139.22%	152.94%	106.86%	100.00%	-
EPS	0.45	0.32	0.35	0.30	0.31	0.25	0.28	8.22%
YoY %	40.62%	-8.57%	16.67%	-3.23%	24.00%	-10.71%	-	-
Horiz. %	160.71%	114.29%	125.00%	107.14%	110.71%	89.29%	100.00%	-
DPS	0.08	0.12	0.49	0.07	0.09	0.08	0.00	-
YoY %	-33.33%	-75.51%	600.00%	-22.22%	12.50%	0.00%	-	-
Horiz. %	100.00%	150.00%	612.50%	87.50%	112.50%	100.00%	-	-
NAPS	0.024	0.0226	0.0221	0.0219	0.0187	0.0181	0.0127	11.17%
YoY %	6.19%	2.26%	0.91%	17.11%	3.31%	42.52%	-	-
Horiz. %	188.98%	177.95%	174.02%	172.44%	147.24%	142.52%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	0.19	0.23	0.19	0.18	0.19	0.20	0.19	-
P/RPS	1.32	1.71	1.64	1.41	1.37	2.04	1.55	-2.63%
YoY %	-22.81%	4.27%	16.31%	2.92%	-32.84%	31.61%	-	-
Horiz. %	85.16%	110.32%	105.81%	90.97%	88.39%	131.61%	100.00%	-
P/EPS	7.08	11.86	8.96	6.77	6.88	8.77	5.64	3.85%
YoY %	-40.30%	32.37%	32.35%	-1.60%	-21.55%	55.50%	-	-
Horiz. %	125.53%	210.28%	158.87%	120.04%	121.99%	155.50%	100.00%	-
EY	14.13	8.43	11.16	14.78	14.53	11.40	17.74	-3.71%
YoY %	67.62%	-24.46%	-24.49%	1.72%	27.46%	-35.74%	-	-
Horiz. %	79.65%	47.52%	62.91%	83.31%	81.91%	64.26%	100.00%	-
DY	2.63	3.26	15.79	3.33	4.21	3.65	0.00	-
YoY %	-19.33%	-79.35%	374.17%	-20.90%	15.34%	0.00%	-	-
Horiz. %	72.05%	89.32%	432.60%	91.23%	115.34%	100.00%	-	-
P/NAPS	1.32	1.66	1.40	0.92	1.14	1.23	1.25	0.91%
YoY %	-20.48%	18.57%	52.17%	-19.30%	-7.32%	-1.60%	-	-
Horiz. %	105.60%	132.80%	112.00%	73.60%	91.20%	98.40%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	30/08/12	26/08/11	27/08/10	21/08/09	26/08/08	28/08/07	22/08/06	-
Price	0.19	0.19	0.20	0.25	0.17	0.18	0.19	-
P/RPS	1.32	1.41	1.73	1.96	1.22	1.84	1.55	-2.63%
YoY %	-6.38%	-18.50%	-11.73%	60.66%	-33.70%	18.71%	-	-
Horiz. %	85.16%	90.97%	111.61%	126.45%	78.71%	118.71%	100.00%	-
P/EPS	7.08	9.79	9.43	9.40	6.16	7.89	5.64	3.85%
YoY %	-27.68%	3.82%	0.32%	52.60%	-21.93%	39.89%	-	-
Horiz. %	125.53%	173.58%	167.20%	166.67%	109.22%	139.89%	100.00%	-
EY	14.13	10.21	10.60	10.64	16.24	12.67	17.74	-3.71%
YoY %	38.39%	-3.68%	-0.38%	-34.48%	28.18%	-28.58%	-	-
Horiz. %	79.65%	57.55%	59.75%	59.98%	91.54%	71.42%	100.00%	-
DY	2.63	3.95	15.00	2.40	4.71	4.06	0.00	-
YoY %	-33.42%	-73.67%	525.00%	-49.04%	16.01%	0.00%	-	-
Horiz. %	64.78%	97.29%	369.46%	59.11%	116.01%	100.00%	-	-
P/NAPS	1.32	1.37	1.47	1.27	1.02	1.11	1.25	0.91%
YoY %	-3.65%	-6.80%	15.75%	24.51%	-8.11%	-11.20%	-	-
Horiz. %	105.60%	109.60%	117.60%	101.60%	81.60%	88.80%	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: BWYS GROUP BERHAD

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

633

YTLPOWR

YTL POWER INTERNATIONAL BHD

630

NOTION

NOTION VTEC BHD

620

HLIND

HONG LEONG INDUSTRIES BHD

606

MPI

MALAYSIAN PACIFIC INDUSTRIES

589

DNEX

DAGANG NEXCHANGE BERHAD

536

SNS

SNS NETWORK TECHNOLOGY BERHAD

416

GENTING

GENTING BHD

375

PBBANK

PUBLIC BANK BHD

369

Daily Stocks

HSI-HUZ

0.18

-0.015

252,645,200

INGENIEU

0.065

0.00

223,232,800

HSI-HU8

0.07

-0.005

196,053,800

HSI-CXV

0.15

+0.005

190,387,200

HSI-CXF

0.125

+0.005

147,222,700

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

76,496,500

EDUSPEC-OR

0.005

0.00

75,002,700

JCY

0.74

+0.045

62,558,800

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

36.38

+0.36

5,100

MPI

38.86

+0.26

72,300

PANAMY

20.26

+0.26

4,300

PETGAS

18.28

+0.24

123,000

VSTECS

4.22

+0.22

1,500,600

NOTION-WD

1.94

+0.16

2,287,000

HLFG

17.36

+0.16

92,400

YTLPOWR

4.82

+0.15

13,607,900

MBMR

5.35

+0.15

221,500

ECOWLD-C26

0.16

+0.15

21,100

More gainer Stocks

NESTLE

121.40

-1.10

25,000

KESM

6.89

-0.29

84,700

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

47,000

KLK

20.84

-0.14

364,000

CARLSBG

18.62

-0.14

70,200

PETDAG

17.08

-0.12

303,200

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

4,031,200

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