[MIKROMB] YoY Annualized Quarter Result on 31-Mar-2012 [#3]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -24.84%
YoY- 25.53%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 37,822 29,080 28,204 24,512 23,457 19,638 14,720 17.02%
PBT 10,080 6,658 7,053 6,649 5,621 5,196 4,376 14.91%
Tax -1,550 -1,246 -1,250 -1,646 -1,636 -1,177 -1,032 7.01%
NP 8,529 5,412 5,802 5,002 3,985 4,018 3,344 16.88%
-
NP to SH 8,452 5,380 5,805 5,002 3,985 4,018 3,344 16.70%
-
Tax Rate 15.38% 18.71% 17.72% 24.76% 29.11% 22.65% 23.58% -
Total Cost 29,293 23,668 22,401 19,509 19,472 15,620 11,376 17.06%
-
Net Worth 36,190 30,498 28,534 25,531 23,929 22,875 22,860 7.95%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 4,468 1,211 3,598 1,191 1,758 4,645 - -
Div Payout % 52.86% 22.52% 61.98% 23.81% 44.12% 115.61% - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 36,190 30,498 28,534 25,531 23,929 22,875 22,860 7.95%
NOSH 279,251 181,756 179,917 178,666 175,823 176,774 120,000 15.10%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 22.55% 18.61% 20.57% 20.41% 16.99% 20.46% 22.72% -
ROE 23.35% 17.64% 20.34% 19.59% 16.65% 17.57% 14.63% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 13.54 16.00 15.68 13.72 13.34 11.27 12.27 1.65%
EPS 3.03 2.96 3.23 2.80 2.27 2.31 2.79 1.38%
DPS 1.60 0.67 2.00 0.67 1.00 2.67 0.00 -
NAPS 0.1296 0.1678 0.1586 0.1429 0.1361 0.1313 0.1905 -6.21%
Adjusted Per Share Value based on latest NOSH - 176,666
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 3.57 2.74 2.66 2.31 2.21 1.85 1.39 17.01%
EPS 0.80 0.51 0.55 0.47 0.38 0.38 0.32 16.49%
DPS 0.42 0.11 0.34 0.11 0.17 0.44 0.00 -
NAPS 0.0341 0.0288 0.0269 0.0241 0.0226 0.0216 0.0216 7.90%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.325 0.235 0.20 0.21 0.22 0.19 0.14 -
P/RPS 2.40 1.47 1.28 1.53 1.65 1.69 1.14 13.20%
P/EPS 10.74 7.94 6.20 7.50 9.71 8.24 5.02 13.50%
EY 9.31 12.60 16.13 13.33 10.30 12.14 19.90 -11.88%
DY 4.92 2.84 10.00 3.17 4.55 14.04 0.00 -
P/NAPS 2.51 1.40 1.26 1.47 1.62 1.45 0.73 22.84%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 28/05/14 21/05/13 31/05/12 24/05/11 12/05/10 26/05/09 -
Price 0.42 0.245 0.20 0.22 0.22 0.20 0.17 -
P/RPS 3.10 1.53 1.28 1.60 1.65 1.77 1.39 14.29%
P/EPS 13.88 8.28 6.20 7.86 9.71 8.67 6.10 14.67%
EY 7.21 12.08 16.13 12.73 10.30 11.53 16.39 -12.78%
DY 3.81 2.72 10.00 3.03 4.55 13.33 0.00 -
P/NAPS 3.24 1.46 1.26 1.54 1.62 1.52 0.89 24.01%

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