[MIKROMB] YoY Annualized Quarter Result on 30-Jun-2012 [#4]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -3.69%
YoY- 41.79%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 38,985 30,386 28,068 25,826 23,544 20,230 15,259 16.91%
PBT 10,139 6,613 5,909 6,424 4,685 4,941 4,271 15.49%
Tax -1,756 -995 -1,270 -1,606 -1,287 -1,237 -1,085 8.35%
NP 8,383 5,618 4,639 4,818 3,398 3,704 3,186 17.48%
-
NP to SH 8,257 5,584 4,631 4,818 3,398 3,704 3,186 17.19%
-
Tax Rate 17.32% 15.05% 21.49% 25.00% 27.47% 25.04% 25.40% -
Total Cost 30,602 24,768 23,429 21,008 20,146 16,526 12,073 16.75%
-
Net Worth 31,457 30,955 27,857 25,773 24,311 23,691 23,511 4.96%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 2,855 903 2,692 895 1,313 5,241 718 25.85%
Div Payout % 34.58% 16.18% 58.14% 18.59% 38.66% 141.51% 22.56% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 31,457 30,955 27,857 25,773 24,311 23,691 23,511 4.96%
NOSH 237,953 180,711 179,496 179,107 175,154 172,499 119,774 12.11%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 21.50% 18.49% 16.53% 18.66% 14.43% 18.31% 20.88% -
ROE 26.25% 18.04% 16.62% 18.69% 13.98% 15.63% 13.55% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 16.38 16.81 15.64 14.42 13.44 11.58 12.74 4.27%
EPS 3.47 3.09 2.58 2.69 1.94 2.12 2.66 4.52%
DPS 1.20 0.50 1.50 0.50 0.75 3.00 0.60 12.24%
NAPS 0.1322 0.1713 0.1552 0.1439 0.1388 0.1356 0.1963 -6.37%
Adjusted Per Share Value based on latest NOSH - 177,666
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 3.68 2.87 2.65 2.44 2.22 1.91 1.44 16.91%
EPS 0.78 0.53 0.44 0.45 0.32 0.35 0.30 17.25%
DPS 0.27 0.09 0.25 0.08 0.12 0.49 0.07 25.21%
NAPS 0.0297 0.0292 0.0263 0.0243 0.0229 0.0224 0.0222 4.96%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.375 0.25 0.215 0.19 0.23 0.19 0.18 -
P/RPS 2.29 1.49 1.37 1.32 1.71 1.64 1.41 8.41%
P/EPS 10.81 8.09 8.33 7.06 11.86 8.96 6.77 8.10%
EY 9.25 12.36 12.00 14.16 8.43 11.16 14.78 -7.51%
DY 3.20 2.00 6.98 2.63 3.26 15.79 3.33 -0.66%
P/NAPS 2.84 1.46 1.39 1.32 1.66 1.40 0.92 20.65%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 29/08/14 29/08/13 30/08/12 26/08/11 27/08/10 21/08/09 -
Price 0.32 0.305 0.19 0.19 0.19 0.20 0.25 -
P/RPS 1.95 1.81 1.22 1.32 1.41 1.73 1.96 -0.08%
P/EPS 9.22 9.87 7.36 7.06 9.79 9.43 9.40 -0.32%
EY 10.84 10.13 13.58 14.16 10.21 10.60 10.64 0.31%
DY 3.75 1.64 7.89 2.63 3.95 15.00 2.40 7.71%
P/NAPS 2.42 1.78 1.22 1.32 1.37 1.47 1.27 11.33%

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