[MIKROMB] YoY Annualized Quarter Result on 31-Mar-2016 [#3]

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Annualized Quarter Result
Revenue	44,486	47,897	49,558	47,454	37,822	29,080	28,204	7.88%
YoY %	-7.12%	-3.35%	4.43%	25.47%	30.06%	3.11%	-	-
Horiz. %	157.73%	169.82%	175.71%	168.25%	134.10%	103.11%	100.00%	-
PBT	6,902	10,276	14,040	13,204	10,080	6,658	7,053	-0.35%
YoY %	-32.83%	-26.81%	6.33%	30.99%	51.40%	-5.60%	-	-
Horiz. %	97.86%	145.70%	199.06%	187.21%	142.92%	94.40%	100.00%	-
Tax	-2,193	-2,854	-2,858	-2,410	-1,550	-1,246	-1,250	9.81%
YoY %	23.16%	0.14%	-18.59%	-55.48%	-24.40%	0.32%	-	-
Horiz. %	175.44%	228.32%	228.64%	192.80%	124.00%	99.68%	100.00%	-
NP	4,709	7,421	11,181	10,793	8,529	5,412	5,802	-3.41%
YoY %	-36.54%	-33.63%	3.59%	26.54%	57.59%	-6.72%	-	-
Horiz. %	81.16%	127.90%	192.71%	186.02%	147.00%	93.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,485	7,310	11,005	10,624	8,452	5,380	5,805	-4.20%
YoY %	-38.65%	-33.58%	3.59%	25.70%	57.10%	-7.32%	-	-
Horiz. %	77.26%	125.93%	189.58%	183.01%	145.60%	92.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.77%	27.77%	20.36%	18.25%	15.38%	18.71%	17.72%	-
YoY %	14.40%	36.39%	11.56%	18.66%	-17.80%	5.59%	-	-
Horiz. %	179.29%	156.72%	114.90%	102.99%	86.79%	105.59%	100.00%	-
Total Cost	39,777	40,476	38,377	36,661	29,293	23,668	22,401	10.03%
YoY %	-1.73%	5.47%	4.68%	25.15%	23.77%	5.66%	-	-
Horiz. %	177.57%	180.69%	171.32%	163.66%	130.77%	105.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	60,152	55,422	56,411	50,474	36,190	30,498	28,534	13.22%
YoY %	8.53%	-1.75%	11.76%	39.47%	18.66%	6.88%	-	-
Horiz. %	210.81%	194.23%	197.70%	176.89%	126.83%	106.88%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Dividend
Div	1,723	2,622	2,449	4,494	4,468	1,211	3,598	-11.54%
YoY %	-34.29%	7.06%	-45.51%	0.58%	268.95%	-66.34%	-	-
Horiz. %	47.89%	72.87%	68.07%	124.90%	124.18%	33.66%	100.00%	-
Div Payout %	38.43%	35.87%	22.26%	42.31%	52.86%	22.52%	61.98%	-
YoY %	7.14%	61.14%	-47.39%	-19.96%	134.72%	-63.67%	-	-
Horiz. %	62.00%	57.87%	35.91%	68.26%	85.29%	36.33%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Equity
Net Worth	60,152	55,422	56,411	50,474	36,190	30,498	28,534	13.22%
YoY %	8.53%	-1.75%	11.76%	39.47%	18.66%	6.88%	-	-
Horiz. %	210.81%	194.23%	197.70%	176.89%	126.83%	106.88%	100.00%	-
NOSH	430,892	430,892	307,540	306,461	279,251	181,756	179,917	15.66%
YoY %	0.00%	40.11%	0.35%	9.74%	53.64%	1.02%	-	-
Horiz. %	239.49%	239.49%	170.93%	170.33%	155.21%	101.02%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Ratio Analysis
NP Margin	10.59%	15.49%	22.56%	22.74%	22.55%	18.61%	20.57%	-
YoY %	-31.63%	-31.34%	-0.79%	0.84%	21.17%	-9.53%	-	-
Horiz. %	51.48%	75.30%	109.67%	110.55%	109.63%	90.47%	100.00%	-
ROE	7.46%	13.19%	19.51%	21.05%	23.35%	17.64%	20.34%	-
YoY %	-43.44%	-32.39%	-7.32%	-9.85%	32.37%	-13.27%	-	-
Horiz. %	36.68%	64.85%	95.92%	103.49%	114.80%	86.73%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Per Share
RPS	10.32	12.18	16.18	15.48	13.54	16.00	15.68	-6.73%
YoY %	-15.27%	-24.72%	4.52%	14.33%	-15.38%	2.04%	-	-
Horiz. %	65.82%	77.68%	103.19%	98.72%	86.35%	102.04%	100.00%	-
EPS	1.04	1.85	3.59	3.47	3.03	2.96	3.23	-17.20%
YoY %	-43.78%	-48.47%	3.46%	14.52%	2.36%	-8.36%	-	-
Horiz. %	32.20%	57.28%	111.15%	107.43%	93.81%	91.64%	100.00%	-
DPS	0.40	0.67	0.80	1.47	1.60	0.67	2.00	-23.51%
YoY %	-40.30%	-16.25%	-45.58%	-8.13%	138.81%	-66.50%	-	-
Horiz. %	20.00%	33.50%	40.00%	73.50%	80.00%	33.50%	100.00%	-
NAPS	0.1396	0.1409	0.1842	0.1647	0.1296	0.1678	0.1586	-2.10%
YoY %	-0.92%	-23.51%	11.84%	27.08%	-22.77%	5.80%	-	-
Horiz. %	88.02%	88.84%	116.14%	103.85%	81.72%	105.80%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 307,076
RPS	4.20	4.52	4.68	4.48	3.57	2.74	2.66	7.90%
YoY %	-7.08%	-3.42%	4.46%	25.49%	30.29%	3.01%	-	-
Horiz. %	157.89%	169.92%	175.94%	168.42%	134.21%	103.01%	100.00%	-
EPS	0.42	0.69	1.04	1.00	0.80	0.51	0.55	-4.39%
YoY %	-39.13%	-33.65%	4.00%	25.00%	56.86%	-7.27%	-	-
Horiz. %	76.36%	125.45%	189.09%	181.82%	145.45%	92.73%	100.00%	-
DPS	0.16	0.25	0.23	0.42	0.42	0.11	0.34	-11.80%
YoY %	-36.00%	8.70%	-45.24%	0.00%	281.82%	-67.65%	-	-
Horiz. %	47.06%	73.53%	67.65%	123.53%	123.53%	32.35%	100.00%	-
NAPS	0.0567	0.0523	0.0532	0.0476	0.0341	0.0288	0.0269	13.22%
YoY %	8.41%	-1.69%	11.76%	39.59%	18.40%	7.06%	-	-
Horiz. %	210.78%	194.42%	197.77%	176.95%	126.77%	107.06%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	-
Price	0.255	0.305	0.60	0.53	0.325	0.235	0.20	-
P/RPS	2.47	2.50	3.71	3.42	2.40	1.47	1.28	11.57%
YoY %	-1.20%	-32.61%	8.48%	42.50%	63.27%	14.84%	-	-
Horiz. %	192.97%	195.31%	289.84%	267.19%	187.50%	114.84%	100.00%	-
P/EPS	24.50	16.41	16.70	15.29	10.74	7.94	6.20	25.72%
YoY %	49.30%	-1.74%	9.22%	42.36%	35.26%	28.06%	-	-
Horiz. %	395.16%	264.68%	269.35%	246.61%	173.23%	128.06%	100.00%	-
EY	4.08	6.09	5.99	6.54	9.31	12.60	16.13	-20.46%
YoY %	-33.00%	1.67%	-8.41%	-29.75%	-26.11%	-21.88%	-	-
Horiz. %	25.29%	37.76%	37.14%	40.55%	57.72%	78.12%	100.00%	-
DY	1.57	2.19	1.33	2.77	4.92	2.84	10.00	-26.54%
YoY %	-28.31%	64.66%	-51.99%	-43.70%	73.24%	-71.60%	-	-
Horiz. %	15.70%	21.90%	13.30%	27.70%	49.20%	28.40%	100.00%	-
P/NAPS	1.83	2.16	3.26	3.22	2.51	1.40	1.26	6.41%
YoY %	-15.28%	-33.74%	1.24%	28.29%	79.29%	11.11%	-	-
Horiz. %	145.24%	171.43%	258.73%	255.56%	199.21%	111.11%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	27/05/19	25/05/18	29/05/17	30/05/16	27/05/15	28/05/14	21/05/13	-
Price	0.22	0.32	0.68	0.52	0.42	0.245	0.20	-
P/RPS	2.13	2.63	4.20	3.36	3.10	1.53	1.28	8.85%
YoY %	-19.01%	-37.38%	25.00%	8.39%	102.61%	19.53%	-	-
Horiz. %	166.41%	205.47%	328.12%	262.50%	242.19%	119.53%	100.00%	-
P/EPS	21.13	17.22	18.92	15.00	13.88	8.28	6.20	22.66%
YoY %	22.71%	-8.99%	26.13%	8.07%	67.63%	33.55%	-	-
Horiz. %	340.81%	277.74%	305.16%	241.94%	223.87%	133.55%	100.00%	-
EY	4.73	5.81	5.28	6.67	7.21	12.08	16.13	-18.48%
YoY %	-18.59%	10.04%	-20.84%	-7.49%	-40.31%	-25.11%	-	-
Horiz. %	29.32%	36.02%	32.73%	41.35%	44.70%	74.89%	100.00%	-
DY	1.82	2.08	1.18	2.82	3.81	2.72	10.00	-24.71%
YoY %	-12.50%	76.27%	-58.16%	-25.98%	40.07%	-72.80%	-	-
Horiz. %	18.20%	20.80%	11.80%	28.20%	38.10%	27.20%	100.00%	-
P/NAPS	1.58	2.27	3.69	3.16	3.24	1.46	1.26	3.84%
YoY %	-30.40%	-38.48%	16.77%	-2.47%	121.92%	15.87%	-	-
Horiz. %	125.40%	180.16%	292.86%	250.79%	257.14%	115.87%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos