[MIKROMB] YoY Cumulative Quarter Result on 30-Jun-2014 [#4]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 38.39%
YoY- 20.58%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 50,401 48,114 38,985 30,386 28,068 25,826 23,544 13.51%
PBT 13,418 13,020 10,139 6,613 5,909 6,424 4,685 19.14%
Tax -2,359 -2,523 -1,756 -995 -1,270 -1,606 -1,287 10.61%
NP 11,059 10,497 8,383 5,618 4,639 4,818 3,398 21.71%
-
NP to SH 10,890 10,342 8,257 5,584 4,631 4,818 3,398 21.40%
-
Tax Rate 17.58% 19.38% 17.32% 15.05% 21.49% 25.00% 27.47% -
Total Cost 39,342 37,617 30,602 24,768 23,429 21,008 20,146 11.78%
-
Net Worth 59,220 50,884 31,457 30,955 27,857 25,773 24,311 15.98%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 4,904 6,187 2,855 903 2,692 895 1,313 24.53%
Div Payout % 45.04% 59.83% 34.58% 16.18% 58.14% 18.59% 38.66% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 59,220 50,884 31,457 30,955 27,857 25,773 24,311 15.98%
NOSH 306,526 294,643 237,953 180,711 179,496 179,107 175,154 9.76%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 21.94% 21.82% 21.50% 18.49% 16.53% 18.66% 14.43% -
ROE 18.39% 20.32% 26.25% 18.04% 16.62% 18.69% 13.98% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 16.44 16.33 16.38 16.81 15.64 14.42 13.44 3.41%
EPS 3.55 3.51 3.47 3.09 2.58 2.69 1.94 10.58%
DPS 1.60 2.10 1.20 0.50 1.50 0.50 0.75 13.44%
NAPS 0.1932 0.1727 0.1322 0.1713 0.1552 0.1439 0.1388 5.66%
Adjusted Per Share Value based on latest NOSH - 182,235
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 4.75 4.54 3.68 2.87 2.65 2.44 2.22 13.50%
EPS 1.03 0.98 0.78 0.53 0.44 0.45 0.32 21.48%
DPS 0.46 0.58 0.27 0.09 0.25 0.08 0.12 25.07%
NAPS 0.0559 0.048 0.0297 0.0292 0.0263 0.0243 0.0229 16.02%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.74 0.445 0.375 0.25 0.215 0.19 0.23 -
P/RPS 4.50 2.73 2.29 1.49 1.37 1.32 1.71 17.48%
P/EPS 20.83 12.68 10.81 8.09 8.33 7.06 11.86 9.83%
EY 4.80 7.89 9.25 12.36 12.00 14.16 8.43 -8.95%
DY 2.16 4.72 3.20 2.00 6.98 2.63 3.26 -6.62%
P/NAPS 3.83 2.58 2.84 1.46 1.39 1.32 1.66 14.93%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 28/08/17 30/08/16 27/08/15 29/08/14 29/08/13 30/08/12 26/08/11 -
Price 0.49 0.46 0.32 0.305 0.19 0.19 0.19 -
P/RPS 2.98 2.82 1.95 1.81 1.22 1.32 1.41 13.27%
P/EPS 13.79 13.11 9.22 9.87 7.36 7.06 9.79 5.87%
EY 7.25 7.63 10.84 10.13 13.58 14.16 10.21 -5.54%
DY 3.27 4.57 3.75 1.64 7.89 2.63 3.95 -3.09%
P/NAPS 2.54 2.66 2.42 1.78 1.22 1.32 1.37 10.82%

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