[MIKROMB] YoY Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -6.37%
YoY- 16.04%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 47,454 37,822 29,080 28,204 24,512 23,457 19,638 15.82%
PBT 13,204 10,080 6,658 7,053 6,649 5,621 5,196 16.80%
Tax -2,410 -1,550 -1,246 -1,250 -1,646 -1,636 -1,177 12.67%
NP 10,793 8,529 5,412 5,802 5,002 3,985 4,018 17.88%
-
NP to SH 10,624 8,452 5,380 5,805 5,002 3,985 4,018 17.57%
-
Tax Rate 18.25% 15.38% 18.71% 17.72% 24.76% 29.11% 22.65% -
Total Cost 36,661 29,293 23,668 22,401 19,509 19,472 15,620 15.26%
-
Net Worth 50,474 36,190 30,498 28,534 25,531 23,929 22,875 14.08%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 4,494 4,468 1,211 3,598 1,191 1,758 4,645 -0.54%
Div Payout % 42.31% 52.86% 22.52% 61.98% 23.81% 44.12% 115.61% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 50,474 36,190 30,498 28,534 25,531 23,929 22,875 14.08%
NOSH 306,461 279,251 181,756 179,917 178,666 175,823 176,774 9.59%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 22.74% 22.55% 18.61% 20.57% 20.41% 16.99% 20.46% -
ROE 21.05% 23.35% 17.64% 20.34% 19.59% 16.65% 17.57% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 15.48 13.54 16.00 15.68 13.72 13.34 11.27 5.42%
EPS 3.47 3.03 2.96 3.23 2.80 2.27 2.31 7.01%
DPS 1.47 1.60 0.67 2.00 0.67 1.00 2.67 -9.46%
NAPS 0.1647 0.1296 0.1678 0.1586 0.1429 0.1361 0.1313 3.84%
Adjusted Per Share Value based on latest NOSH - 181,594
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 4.48 3.57 2.74 2.66 2.31 2.21 1.85 15.86%
EPS 1.00 0.80 0.51 0.55 0.47 0.38 0.38 17.48%
DPS 0.42 0.42 0.11 0.34 0.11 0.17 0.44 -0.77%
NAPS 0.0476 0.0341 0.0288 0.0269 0.0241 0.0226 0.0216 14.06%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.53 0.325 0.235 0.20 0.21 0.22 0.19 -
P/RPS 3.42 2.40 1.47 1.28 1.53 1.65 1.69 12.45%
P/EPS 15.29 10.74 7.94 6.20 7.50 9.71 8.24 10.84%
EY 6.54 9.31 12.60 16.13 13.33 10.30 12.14 -9.78%
DY 2.77 4.92 2.84 10.00 3.17 4.55 14.04 -23.68%
P/NAPS 3.22 2.51 1.40 1.26 1.47 1.62 1.45 14.20%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 27/05/15 28/05/14 21/05/13 31/05/12 24/05/11 12/05/10 -
Price 0.52 0.42 0.245 0.20 0.22 0.22 0.20 -
P/RPS 3.36 3.10 1.53 1.28 1.60 1.65 1.77 11.26%
P/EPS 15.00 13.88 8.28 6.20 7.86 9.71 8.67 9.55%
EY 6.67 7.21 12.08 16.13 12.73 10.30 11.53 -8.71%
DY 2.82 3.81 2.72 10.00 3.03 4.55 13.33 -22.79%
P/NAPS 3.16 3.24 1.46 1.26 1.54 1.62 1.52 12.96%

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