[MIKROMB] YoY Quarter Result on 31-Dec-2016 [#2]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 8.0%
YoY- 3.65%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 16,911 12,836 13,121 13,544 13,743 9,285 7,677 14.06%
PBT 2,946 2,701 3,156 4,350 4,413 2,124 1,576 10.98%
Tax -692 -744 -931 -1,085 -1,172 -276 -252 18.32%
NP 2,254 1,957 2,225 3,265 3,241 1,848 1,324 9.26%
-
NP to SH 2,305 1,930 2,204 3,240 3,126 1,820 1,309 9.88%
-
Tax Rate 23.49% 27.55% 29.50% 24.94% 26.56% 12.99% 15.99% -
Total Cost 14,657 10,879 10,896 10,279 10,502 7,437 6,353 14.94%
-
Net Worth 82,597 59,204 50,447 56,119 50,230 35,600 29,070 19.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - 1,814 1,833 1,838 - - -
Div Payout % - - 82.34% 56.60% 58.82% - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 82,597 59,204 50,447 56,119 50,230 35,600 29,070 19.00%
NOSH 589,226 430,892 430,892 305,660 306,470 275,757 181,805 21.63%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 13.33% 15.25% 16.96% 24.11% 23.58% 19.90% 17.25% -
ROE 2.79% 3.26% 4.37% 5.77% 6.22% 5.11% 4.50% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 3.36 2.98 3.62 4.43 4.48 3.37 4.22 -3.72%
EPS 0.46 0.45 0.61 1.06 1.02 0.66 0.72 -7.19%
DPS 0.00 0.00 0.50 0.60 0.60 0.00 0.00 -
NAPS 0.1641 0.1374 0.139 0.1836 0.1639 0.1291 0.1599 0.43%
Adjusted Per Share Value based on latest NOSH - 305,660
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 1.58 1.20 1.22 1.26 1.28 0.86 0.72 13.98%
EPS 0.21 0.18 0.21 0.30 0.29 0.17 0.12 9.77%
DPS 0.00 0.00 0.17 0.17 0.17 0.00 0.00 -
NAPS 0.0769 0.0552 0.047 0.0523 0.0468 0.0332 0.0271 18.97%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.195 0.21 0.47 0.505 0.40 0.235 0.23 -
P/RPS 5.80 7.05 13.00 11.40 8.92 6.98 5.45 1.04%
P/EPS 42.58 46.88 77.39 47.64 39.22 35.61 31.94 4.90%
EY 2.35 2.13 1.29 2.10 2.55 2.81 3.13 -4.66%
DY 0.00 0.00 1.06 1.19 1.50 0.00 0.00 -
P/NAPS 1.19 1.53 3.38 2.75 2.44 1.82 1.44 -3.12%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 28/02/19 28/02/18 28/02/17 26/02/16 13/02/15 24/02/14 -
Price 0.18 0.245 0.385 0.54 0.53 0.34 0.245 -
P/RPS 5.36 8.22 10.65 12.19 11.82 10.10 5.80 -1.30%
P/EPS 39.31 54.70 63.40 50.94 51.96 51.52 34.03 2.43%
EY 2.54 1.83 1.58 1.96 1.92 1.94 2.94 -2.40%
DY 0.00 0.00 1.30 1.11 1.13 0.00 0.00 -
P/NAPS 1.10 1.78 2.77 2.94 3.23 2.63 1.53 -5.34%

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