[MIKROMB] YoY Annualized Quarter Result on 30-Sep-2017 [#1]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
16-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -9.09%
YoY- -17.5%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 63,300 65,396 39,180 52,360 48,208 42,132 34,432 10.67%
PBT 8,552 4,476 3,684 13,588 14,704 13,536 10,916 -3.98%
Tax -2,908 -2,000 -1,436 -3,584 -2,512 -2,156 -1,228 15.43%
NP 5,644 2,476 2,248 10,004 12,192 11,380 9,688 -8.60%
-
NP to SH 5,464 2,272 2,024 9,900 12,000 11,384 9,644 -9.02%
-
Tax Rate 34.00% 44.68% 38.98% 26.38% 17.08% 15.93% 11.25% -
Total Cost 57,656 62,920 36,932 42,356 36,016 30,752 24,744 15.12%
-
Net Worth 98,400 89,595 59,463 47,752 55,867 40,097 34,389 19.13%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - 5,635 5,233 -
Div Payout % - - - - - 49.50% 54.26% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 98,400 89,595 59,463 47,752 55,867 40,097 34,389 19.13%
NOSH 589,226 589,226 430,892 430,892 306,122 281,782 186,899 21.07%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 8.92% 3.79% 5.74% 19.11% 25.29% 27.01% 28.14% -
ROE 5.55% 2.54% 3.40% 20.73% 21.48% 28.39% 28.04% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 10.74 11.68 9.09 15.78 15.75 14.95 18.42 -8.59%
EPS 0.92 0.40 0.48 3.00 3.92 4.04 5.16 -24.95%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.80 -
NAPS 0.167 0.16 0.138 0.1439 0.1825 0.1423 0.184 -1.60%
Adjusted Per Share Value based on latest NOSH - 430,892
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 5.97 6.17 3.70 4.94 4.55 3.97 3.25 10.65%
EPS 0.52 0.21 0.19 0.93 1.13 1.07 0.91 -8.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.53 0.49 -
NAPS 0.0928 0.0845 0.0561 0.045 0.0527 0.0378 0.0324 19.15%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.205 0.19 0.315 0.46 0.495 0.36 0.385 -
P/RPS 1.91 1.63 3.46 2.92 3.14 2.41 2.09 -1.48%
P/EPS 22.11 46.83 67.06 15.42 12.63 8.91 7.46 19.83%
EY 4.52 2.14 1.49 6.49 7.92 11.22 13.40 -16.55%
DY 0.00 0.00 0.00 0.00 0.00 5.56 7.27 -
P/NAPS 1.23 1.19 2.28 3.20 2.71 2.53 2.09 -8.44%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 02/12/19 30/11/18 16/11/17 30/11/16 30/11/15 28/11/14 -
Price 0.22 0.19 0.235 0.465 0.48 0.39 0.41 -
P/RPS 2.05 1.63 2.58 2.95 3.05 2.61 2.23 -1.39%
P/EPS 23.72 46.83 50.03 15.59 12.24 9.65 7.95 19.96%
EY 4.22 2.14 2.00 6.42 8.17 10.36 12.59 -16.64%
DY 0.00 0.00 0.00 0.00 0.00 5.13 6.83 -
P/NAPS 1.32 1.19 1.70 3.23 2.63 2.74 2.23 -8.36%

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