[MIKROMB] YoY Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 14.92%
YoY- 45.9%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 35,788 27,974 28,162 27,186 24,142 19,398 15,618 14.81%
PBT 9,706 6,392 7,882 8,834 6,520 6,194 5,046 11.51%
Tax -1,166 -1,130 -1,666 -2,178 -1,958 -1,262 -1,302 -1.82%
NP 8,540 5,262 6,216 6,656 4,562 4,932 3,744 14.72%
-
NP to SH 8,462 5,228 6,200 6,656 4,562 4,932 3,744 14.55%
-
Tax Rate 12.01% 17.68% 21.14% 24.65% 30.03% 20.37% 25.80% -
Total Cost 27,248 22,712 21,946 20,530 19,580 14,466 11,874 14.84%
-
Net Worth 35,935 29,026 27,147 25,121 24,237 24,082 22,920 7.77%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 3,896 - 3,583 1,789 2,611 3,497 1,440 18.03%
Div Payout % 46.05% - 57.80% 26.88% 57.25% 70.92% 38.46% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 35,935 29,026 27,147 25,121 24,237 24,082 22,920 7.77%
NOSH 278,355 181,527 179,190 178,924 174,122 173,880 120,000 15.04%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 23.86% 18.81% 22.07% 24.48% 18.90% 25.43% 23.97% -
ROE 23.55% 18.01% 22.84% 26.50% 18.82% 20.48% 16.34% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 12.86 15.41 15.72 15.19 13.86 11.09 13.01 -0.19%
EPS 3.04 2.88 3.46 3.72 2.62 2.82 3.12 -0.43%
DPS 1.40 0.00 2.00 1.00 1.50 2.00 1.20 2.60%
NAPS 0.1291 0.1599 0.1515 0.1404 0.1392 0.1377 0.191 -6.31%
Adjusted Per Share Value based on latest NOSH - 179,047
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 3.38 2.64 2.66 2.56 2.28 1.83 1.47 14.87%
EPS 0.80 0.49 0.58 0.63 0.43 0.47 0.35 14.76%
DPS 0.37 0.00 0.34 0.17 0.25 0.33 0.14 17.57%
NAPS 0.0339 0.0274 0.0256 0.0237 0.0229 0.0227 0.0216 7.79%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.235 0.23 0.20 0.19 0.19 0.20 0.15 -
P/RPS 1.83 1.49 1.27 1.25 1.37 1.80 1.15 8.04%
P/EPS 7.73 7.99 5.78 5.11 7.25 7.09 4.81 8.22%
EY 12.94 12.52 17.30 19.58 13.79 14.10 20.80 -7.60%
DY 5.96 0.00 10.00 5.26 7.89 10.00 8.00 -4.78%
P/NAPS 1.82 1.44 1.32 1.35 1.36 1.45 0.79 14.91%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 13/02/15 24/02/14 28/02/13 29/02/12 24/02/11 10/02/10 19/02/09 -
Price 0.34 0.245 0.21 0.20 0.265 0.19 0.15 -
P/RPS 2.64 1.59 1.34 1.32 1.91 1.71 1.15 14.84%
P/EPS 11.18 8.51 6.07 5.38 10.11 6.74 4.81 15.08%
EY 8.94 11.76 16.48 18.60 9.89 14.84 20.80 -13.12%
DY 4.12 0.00 9.52 5.00 5.66 10.53 8.00 -10.46%
P/NAPS 2.63 1.53 1.39 1.42 1.90 1.38 0.79 22.18%

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