[MIKROMB] YoY Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
12-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -18.52%
YoY- 20.18%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 28,204 24,512 23,457 19,638 14,720 14,350 11,505 16.10%
PBT 7,053 6,649 5,621 5,196 4,376 3,390 3,758 11.05%
Tax -1,250 -1,646 -1,636 -1,177 -1,032 -676 -1,010 3.61%
NP 5,802 5,002 3,985 4,018 3,344 2,714 2,748 13.25%
-
NP to SH 5,805 5,002 3,985 4,018 3,344 2,714 2,748 13.26%
-
Tax Rate 17.72% 24.76% 29.11% 22.65% 23.58% 19.94% 26.88% -
Total Cost 22,401 19,509 19,472 15,620 11,376 11,636 8,757 16.92%
-
Net Worth 28,534 25,531 23,929 22,875 22,860 19,162 19,615 6.43%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 3,598 1,191 1,758 4,645 - 1,277 - -
Div Payout % 61.98% 23.81% 44.12% 115.61% - 47.06% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 28,534 25,531 23,929 22,875 22,860 19,162 19,615 6.43%
NOSH 179,917 178,666 175,823 176,774 120,000 119,764 119,825 7.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 20.57% 20.41% 16.99% 20.46% 22.72% 18.92% 23.88% -
ROE 20.34% 19.59% 16.65% 17.57% 14.63% 14.17% 14.01% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 15.68 13.72 13.34 11.27 12.27 11.98 9.60 8.51%
EPS 3.23 2.80 2.27 2.31 2.79 2.27 2.29 5.89%
DPS 2.00 0.67 1.00 2.67 0.00 1.07 0.00 -
NAPS 0.1586 0.1429 0.1361 0.1313 0.1905 0.16 0.1637 -0.52%
Adjusted Per Share Value based on latest NOSH - 176,774
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 2.66 2.31 2.21 1.85 1.39 1.35 1.09 16.01%
EPS 0.55 0.47 0.38 0.38 0.32 0.26 0.26 13.28%
DPS 0.34 0.11 0.17 0.44 0.00 0.12 0.00 -
NAPS 0.0269 0.0241 0.0226 0.0216 0.0216 0.0181 0.0185 6.43%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.20 0.21 0.22 0.19 0.14 0.19 0.22 -
P/RPS 1.28 1.53 1.65 1.69 1.14 1.59 2.29 -9.23%
P/EPS 6.20 7.50 9.71 8.24 5.02 8.38 9.59 -7.00%
EY 16.13 13.33 10.30 12.14 19.90 11.93 10.42 7.54%
DY 10.00 3.17 4.55 14.04 0.00 5.61 0.00 -
P/NAPS 1.26 1.47 1.62 1.45 0.73 1.19 1.34 -1.01%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 21/05/13 31/05/12 24/05/11 12/05/10 26/05/09 29/05/08 11/05/07 -
Price 0.20 0.22 0.22 0.20 0.17 0.19 0.22 -
P/RPS 1.28 1.60 1.65 1.77 1.39 1.59 2.29 -9.23%
P/EPS 6.20 7.86 9.71 8.67 6.10 8.38 9.59 -7.00%
EY 16.13 12.73 10.30 11.53 16.39 11.93 10.42 7.54%
DY 10.00 3.03 4.55 13.33 0.00 5.61 0.00 -
P/NAPS 1.26 1.54 1.62 1.52 0.89 1.19 1.34 -1.01%

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