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

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Cumulative Result
Revenue	35,591	28,367	21,810	21,153	18,384	17,593	14,729	15.82%
YoY %	25.47%	30.06%	3.11%	15.06%	4.50%	19.44%	-	-
Horiz. %	241.64%	192.59%	148.08%	143.61%	124.81%	119.44%	100.00%	-
PBT	9,903	7,560	4,994	5,290	4,987	4,216	3,897	16.80%
YoY %	30.99%	51.38%	-5.60%	6.08%	18.29%	8.19%	-	-
Horiz. %	254.12%	194.00%	128.15%	135.75%	127.97%	108.19%	100.00%	-
Tax	-1,808	-1,163	-935	-938	-1,235	-1,227	-883	12.67%
YoY %	-55.46%	-24.39%	0.32%	24.05%	-0.65%	-38.96%	-	-
Horiz. %	204.76%	131.71%	105.89%	106.23%	139.86%	138.96%	100.00%	-
NP	8,095	6,397	4,059	4,352	3,752	2,989	3,014	17.88%
YoY %	26.54%	57.60%	-6.73%	15.99%	25.53%	-0.83%	-	-
Horiz. %	268.58%	212.24%	134.67%	144.39%	124.49%	99.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,968	6,339	4,035	4,354	3,752	2,989	3,014	17.57%
YoY %	25.70%	57.10%	-7.33%	16.04%	25.53%	-0.83%	-	-
Horiz. %	264.37%	210.32%	133.88%	144.46%	124.49%	99.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.26%	15.38%	18.72%	17.73%	24.76%	29.10%	22.66%	-
YoY %	18.73%	-17.84%	5.58%	-28.39%	-14.91%	28.42%	-	-
Horiz. %	80.58%	67.87%	82.61%	78.24%	109.27%	128.42%	100.00%	-
Total Cost	27,496	21,970	17,751	16,801	14,632	14,604	11,715	15.26%
YoY %	25.15%	23.77%	5.65%	14.82%	0.19%	24.66%	-	-
Horiz. %	234.71%	187.54%	151.52%	143.41%	124.90%	124.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	50,474	36,190	30,498	28,534	25,531	23,929	22,875	14.08%
YoY %	39.47%	18.66%	6.88%	11.76%	6.69%	4.61%	-	-
Horiz. %	220.65%	158.21%	133.32%	124.74%	111.61%	104.61%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Dividend
Div	3,371	3,351	908	2,698	893	1,318	3,484	-0.54%
YoY %	0.60%	269.05%	-66.35%	202.13%	-32.25%	-62.17%	-	-
Horiz. %	96.76%	96.18%	26.06%	77.44%	25.63%	37.83%	100.00%	-
Div Payout %	42.31%	52.86%	22.52%	61.98%	23.81%	44.12%	115.61%	-
YoY %	-19.96%	134.72%	-63.67%	160.31%	-46.03%	-61.84%	-	-
Horiz. %	36.60%	45.72%	19.48%	53.61%	20.60%	38.16%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Equity
Net Worth	50,474	36,190	30,498	28,534	25,531	23,929	22,875	14.08%
YoY %	39.47%	18.66%	6.88%	11.76%	6.69%	4.61%	-	-
Horiz. %	220.65%	158.21%	133.32%	124.74%	111.61%	104.61%	100.00%	-
NOSH	306,461	279,251	181,756	179,917	178,666	175,823	176,774	9.59%
YoY %	9.74%	53.64%	1.02%	0.70%	1.62%	-0.54%	-	-
Horiz. %	173.36%	157.97%	102.82%	101.78%	101.07%	99.46%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Ratio Analysis
NP Margin	22.74%	22.55%	18.61%	20.57%	20.41%	16.99%	20.46%	-
YoY %	0.84%	21.17%	-9.53%	0.78%	20.13%	-16.96%	-	-
Horiz. %	111.14%	110.22%	90.96%	100.54%	99.76%	83.04%	100.00%	-
ROE	15.79%	17.52%	13.23%	15.26%	14.70%	12.49%	13.18%	-
YoY %	-9.87%	32.43%	-13.30%	3.81%	17.69%	-5.24%	-	-
Horiz. %	119.80%	132.93%	100.38%	115.78%	111.53%	94.76%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Per Share
RPS	11.61	10.16	12.00	11.76	10.29	10.01	8.45	5.43%
YoY %	14.27%	-15.33%	2.04%	14.29%	2.80%	18.46%	-	-
Horiz. %	137.40%	120.24%	142.01%	139.17%	121.78%	118.46%	100.00%	-
EPS	2.60	2.27	2.22	2.42	2.10	1.70	1.73	7.01%
YoY %	14.54%	2.25%	-8.26%	15.24%	23.53%	-1.73%	-	-
Horiz. %	150.29%	131.21%	128.32%	139.88%	121.39%	98.27%	100.00%	-
DPS	1.10	1.20	0.50	1.50	0.50	0.75	2.00	-9.47%
YoY %	-8.33%	140.00%	-66.67%	200.00%	-33.33%	-62.50%	-	-
Horiz. %	55.00%	60.00%	25.00%	75.00%	25.00%	37.50%	100.00%	-
NAPS	0.1647	0.1296	0.1678	0.1586	0.1429	0.1361	0.1313	3.84%
YoY %	27.08%	-22.77%	5.80%	10.99%	5.00%	3.66%	-	-
Horiz. %	125.44%	98.71%	127.80%	120.79%	108.83%	103.66%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 181,594
RPS	3.36	2.68	2.06	2.00	1.73	1.66	1.39	15.83%
YoY %	25.37%	30.10%	3.00%	15.61%	4.22%	19.42%	-	-
Horiz. %	241.73%	192.81%	148.20%	143.88%	124.46%	119.42%	100.00%	-
EPS	0.75	0.60	0.38	0.41	0.35	0.28	0.28	17.82%
YoY %	25.00%	57.89%	-7.32%	17.14%	25.00%	0.00%	-	-
Horiz. %	267.86%	214.29%	135.71%	146.43%	125.00%	100.00%	100.00%	-
DPS	0.32	0.32	0.09	0.25	0.08	0.12	0.33	-0.51%
YoY %	0.00%	255.56%	-64.00%	212.50%	-33.33%	-63.64%	-	-
Horiz. %	96.97%	96.97%	27.27%	75.76%	24.24%	36.36%	100.00%	-
NAPS	0.0476	0.0341	0.0288	0.0269	0.0241	0.0226	0.0216	14.06%
YoY %	39.59%	18.40%	7.06%	11.62%	6.64%	4.63%	-	-
Horiz. %	220.37%	157.87%	133.33%	124.54%	111.57%	104.63%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
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	4.56	3.20	1.96	1.70	2.04	2.20	2.25	12.48%
YoY %	42.50%	63.27%	15.29%	-16.67%	-7.27%	-2.22%	-	-
Horiz. %	202.67%	142.22%	87.11%	75.56%	90.67%	97.78%	100.00%	-
P/EPS	20.38	14.32	10.59	8.26	10.00	12.94	10.98	10.84%
YoY %	42.32%	35.22%	28.21%	-17.40%	-22.72%	17.85%	-	-
Horiz. %	185.61%	130.42%	96.45%	75.23%	91.07%	117.85%	100.00%	-
EY	4.91	6.98	9.45	12.10	10.00	7.73	9.11	-9.78%
YoY %	-29.66%	-26.14%	-21.90%	21.00%	29.37%	-15.15%	-	-
Horiz. %	53.90%	76.62%	103.73%	132.82%	109.77%	84.85%	100.00%	-
DY	2.08	3.69	2.13	7.50	2.38	3.41	10.53	-23.66%
YoY %	-43.63%	73.24%	-71.60%	215.13%	-30.21%	-67.62%	-	-
Horiz. %	19.75%	35.04%	20.23%	71.23%	22.60%	32.38%	100.00%	-
P/NAPS	3.22	2.51	1.40	1.26	1.47	1.62	1.45	14.20%
YoY %	28.29%	79.29%	11.11%	-14.29%	-9.26%	11.72%	-	-
Horiz. %	222.07%	173.10%	96.55%	86.90%	101.38%	111.72%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Announcement Date
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	4.48	4.13	2.04	1.70	2.14	2.20	2.37	11.18%
YoY %	8.47%	102.45%	20.00%	-20.56%	-2.73%	-7.17%	-	-
Horiz. %	189.03%	174.26%	86.08%	71.73%	90.30%	92.83%	100.00%	-
P/EPS	20.00	18.50	11.04	8.26	10.48	12.94	11.56	9.55%
YoY %	8.11%	67.57%	33.66%	-21.18%	-19.01%	11.94%	-	-
Horiz. %	173.01%	160.03%	95.50%	71.45%	90.66%	111.94%	100.00%	-
EY	5.00	5.40	9.06	12.10	9.55	7.73	8.65	-8.72%
YoY %	-7.41%	-40.40%	-25.12%	26.70%	23.54%	-10.64%	-	-
Horiz. %	57.80%	62.43%	104.74%	139.88%	110.40%	89.36%	100.00%	-
DY	2.12	2.86	2.04	7.50	2.27	3.41	10.00	-22.76%
YoY %	-25.87%	40.20%	-72.80%	230.40%	-33.43%	-65.90%	-	-
Horiz. %	21.20%	28.60%	20.40%	75.00%	22.70%	34.10%	100.00%	-
P/NAPS	3.16	3.24	1.46	1.26	1.54	1.62	1.52	12.96%
YoY %	-2.47%	121.92%	15.87%	-18.18%	-4.94%	6.58%	-	-
Horiz. %	207.89%	213.16%	96.05%	82.89%	101.32%	106.58%	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