[MIKROMB] YoY Annualized Quarter Result on 31-Mar-2018 [#3]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -21.88%
YoY- -33.57%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 62,325 56,436 44,486 47,897 49,558 47,454 37,822 8.67%
PBT 8,038 5,793 6,902 10,276 14,040 13,204 10,080 -3.69%
Tax -2,689 -1,826 -2,193 -2,854 -2,858 -2,410 -1,550 9.60%
NP 5,349 3,966 4,709 7,421 11,181 10,793 8,529 -7.47%
-
NP to SH 5,418 3,966 4,485 7,310 11,005 10,624 8,452 -7.13%
-
Tax Rate 33.45% 31.52% 31.77% 27.77% 20.36% 18.25% 15.38% -
Total Cost 56,976 52,469 39,777 40,476 38,377 36,661 29,293 11.71%
-
Net Worth 100,816 89,183 60,152 55,422 56,411 50,474 36,190 18.60%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - 1,723 2,622 2,449 4,494 4,468 -
Div Payout % - - 38.43% 35.87% 22.26% 42.31% 52.86% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 100,816 89,183 60,152 55,422 56,411 50,474 36,190 18.60%
NOSH 589,226 589,226 430,892 430,892 307,540 306,461 279,251 13.23%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 8.58% 7.03% 10.59% 15.49% 22.56% 22.74% 22.55% -
ROE 5.37% 4.45% 7.46% 13.19% 19.51% 21.05% 23.35% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 10.58 10.40 10.32 12.18 16.18 15.48 13.54 -4.02%
EPS 0.92 0.73 1.04 1.85 3.59 3.47 3.03 -18.00%
DPS 0.00 0.00 0.40 0.67 0.80 1.47 1.60 -
NAPS 0.1711 0.1643 0.1396 0.1409 0.1842 0.1647 0.1296 4.73%
Adjusted Per Share Value based on latest NOSH - 430,892
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 5.88 5.32 4.20 4.52 4.68 4.48 3.57 8.66%
EPS 0.51 0.37 0.42 0.69 1.04 1.00 0.80 -7.22%
DPS 0.00 0.00 0.16 0.25 0.23 0.42 0.42 -
NAPS 0.0951 0.0841 0.0567 0.0523 0.0532 0.0476 0.0341 18.62%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.245 0.14 0.255 0.305 0.60 0.53 0.325 -
P/RPS 2.32 1.35 2.47 2.50 3.71 3.42 2.40 -0.56%
P/EPS 26.64 19.16 24.50 16.41 16.70 15.29 10.74 16.33%
EY 3.75 5.22 4.08 6.09 5.99 6.54 9.31 -14.05%
DY 0.00 0.00 1.57 2.19 1.33 2.77 4.92 -
P/NAPS 1.43 0.85 1.83 2.16 3.26 3.22 2.51 -8.94%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 18/06/21 25/06/20 27/05/19 25/05/18 29/05/17 30/05/16 27/05/15 -
Price 0.275 0.195 0.22 0.32 0.68 0.52 0.42 -
P/RPS 2.60 1.88 2.13 2.63 4.20 3.36 3.10 -2.88%
P/EPS 29.90 26.68 21.13 17.22 18.92 15.00 13.88 13.63%
EY 3.34 3.75 4.73 5.81 5.28 6.67 7.21 -12.02%
DY 0.00 0.00 1.82 2.08 1.18 2.82 3.81 -
P/NAPS 1.61 1.19 1.58 2.27 3.69 3.16 3.24 -10.99%

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