[MIKROMB] YoY Annualized Quarter Result on 30-Jun-2018 [#4]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- -18.24%
YoY- -45.11%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 58,220 50,426 41,133 47,793 50,401 48,114 38,985 6.90%
PBT 6,520 4,789 5,368 9,742 13,418 13,020 10,139 -7.08%
Tax -1,584 -1,644 -1,026 -3,553 -2,359 -2,523 -1,756 -1.70%
NP 4,936 3,145 4,342 6,189 11,059 10,497 8,383 -8.44%
-
NP to SH 4,960 3,145 4,221 5,977 10,890 10,342 8,257 -8.13%
-
Tax Rate 24.29% 34.33% 19.11% 36.47% 17.58% 19.38% 17.32% -
Total Cost 53,284 47,281 36,791 41,604 39,342 37,617 30,602 9.67%
-
Net Worth 101,700 94,402 59,721 58,056 59,220 50,884 31,457 21.57%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 294 - 1,292 4,237 4,904 6,187 2,855 -31.51%
Div Payout % 5.94% - 30.62% 70.90% 45.04% 59.83% 34.58% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 101,700 94,402 59,721 58,056 59,220 50,884 31,457 21.57%
NOSH 589,226 589,226 430,892 430,892 306,526 294,643 237,953 16.29%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 8.48% 6.24% 10.56% 12.95% 21.94% 21.82% 21.50% -
ROE 4.88% 3.33% 7.07% 10.30% 18.39% 20.32% 26.25% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 9.88 8.80 9.55 11.28 16.44 16.33 16.38 -8.07%
EPS 0.84 0.55 0.98 1.41 3.55 3.51 3.47 -21.03%
DPS 0.05 0.00 0.30 1.00 1.60 2.10 1.20 -41.09%
NAPS 0.1726 0.1647 0.1386 0.137 0.1932 0.1727 0.1322 4.54%
Adjusted Per Share Value based on latest NOSH - 430,892
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 5.49 4.76 3.88 4.51 4.75 4.54 3.68 6.88%
EPS 0.47 0.30 0.40 0.56 1.03 0.98 0.78 -8.08%
DPS 0.03 0.00 0.12 0.40 0.46 0.58 0.27 -30.64%
NAPS 0.0959 0.0891 0.0563 0.0548 0.0559 0.048 0.0297 21.55%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.245 0.19 0.215 0.29 0.74 0.445 0.375 -
P/RPS 2.48 2.16 2.25 2.57 4.50 2.73 2.29 1.33%
P/EPS 29.10 34.63 21.95 20.56 20.83 12.68 10.81 17.92%
EY 3.44 2.89 4.56 4.86 4.80 7.89 9.25 -15.18%
DY 0.20 0.00 1.40 3.45 2.16 4.72 3.20 -36.97%
P/NAPS 1.42 1.15 1.55 2.12 3.83 2.58 2.84 -10.90%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 29/09/21 27/08/20 30/08/19 29/08/18 28/08/17 30/08/16 27/08/15 -
Price 0.215 0.235 0.18 0.32 0.49 0.46 0.32 -
P/RPS 2.18 2.67 1.89 2.84 2.98 2.82 1.95 1.87%
P/EPS 25.54 42.83 18.37 22.69 13.79 13.11 9.22 18.48%
EY 3.92 2.33 5.44 4.41 7.25 7.63 10.84 -15.58%
DY 0.23 0.00 1.67 3.13 3.27 4.57 3.75 -37.17%
P/NAPS 1.25 1.43 1.30 2.34 2.54 2.66 2.42 -10.41%

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