[MIKROMB] YoY Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 0.15%
YoY- -15.68%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 51,192 48,552 35,788 27,974 28,162 27,186 24,142 13.33%
PBT 16,052 15,592 9,706 6,392 7,882 8,834 6,520 16.18%
Tax -3,428 -3,420 -1,166 -1,130 -1,666 -2,178 -1,958 9.77%
NP 12,624 12,172 8,540 5,262 6,216 6,656 4,562 18.46%
-
NP to SH 12,480 11,944 8,462 5,228 6,200 6,656 4,562 18.24%
-
Tax Rate 21.36% 21.93% 12.01% 17.68% 21.14% 24.65% 30.03% -
Total Cost 38,568 36,380 27,248 22,712 21,946 20,530 19,580 11.95%
-
Net Worth 56,436 50,195 35,935 29,026 27,147 25,121 24,237 15.11%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 3,688 6,737 3,896 - 3,583 1,789 2,611 5.91%
Div Payout % 29.56% 56.41% 46.05% - 57.80% 26.88% 57.25% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 56,436 50,195 35,935 29,026 27,147 25,121 24,237 15.11%
NOSH 307,389 306,256 278,355 181,527 179,190 178,924 174,122 9.92%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 24.66% 25.07% 23.86% 18.81% 22.07% 24.48% 18.90% -
ROE 22.11% 23.79% 23.55% 18.01% 22.84% 26.50% 18.82% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 16.65 15.85 12.86 15.41 15.72 15.19 13.86 3.10%
EPS 4.06 3.90 3.04 2.88 3.46 3.72 2.62 7.56%
DPS 1.20 2.20 1.40 0.00 2.00 1.00 1.50 -3.64%
NAPS 0.1836 0.1639 0.1291 0.1599 0.1515 0.1404 0.1392 4.71%
Adjusted Per Share Value based on latest NOSH - 181,805
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 4.83 4.58 3.38 2.64 2.66 2.56 2.28 13.31%
EPS 1.18 1.13 0.80 0.49 0.58 0.63 0.43 18.30%
DPS 0.35 0.64 0.37 0.00 0.34 0.17 0.25 5.76%
NAPS 0.0532 0.0474 0.0339 0.0274 0.0256 0.0237 0.0229 15.06%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.505 0.40 0.235 0.23 0.20 0.19 0.19 -
P/RPS 3.03 2.52 1.83 1.49 1.27 1.25 1.37 14.13%
P/EPS 12.44 10.26 7.73 7.99 5.78 5.11 7.25 9.40%
EY 8.04 9.75 12.94 12.52 17.30 19.58 13.79 -8.59%
DY 2.38 5.50 5.96 0.00 10.00 5.26 7.89 -18.09%
P/NAPS 2.75 2.44 1.82 1.44 1.32 1.35 1.36 12.43%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 26/02/16 13/02/15 24/02/14 28/02/13 29/02/12 24/02/11 -
Price 0.54 0.53 0.34 0.245 0.21 0.20 0.265 -
P/RPS 3.24 3.34 2.64 1.59 1.34 1.32 1.91 9.19%
P/EPS 13.30 13.59 11.18 8.51 6.07 5.38 10.11 4.67%
EY 7.52 7.36 8.94 11.76 16.48 18.60 9.89 -4.45%
DY 2.22 4.15 4.12 0.00 9.52 5.00 5.66 -14.43%
P/NAPS 2.94 3.23 2.63 1.53 1.39 1.42 1.90 7.54%

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