[MIKROMB] YoY TTM Result on 30-Jun-2013 [#4]

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
TTM Result
Revenue	48,113	38,985	30,385	28,068	25,826	23,543	20,230	15.51%
YoY %	23.41%	28.30%	8.25%	8.68%	9.70%	16.38%	-	-
Horiz. %	237.83%	192.71%	150.20%	138.74%	127.66%	116.38%	100.00%	-
PBT	13,020	10,138	6,612	5,909	6,424	4,686	4,940	17.51%
YoY %	28.43%	53.33%	11.90%	-8.02%	37.09%	-5.14%	-	-
Horiz. %	263.56%	205.22%	133.85%	119.62%	130.04%	94.86%	100.00%	-
Tax	-2,523	-1,755	-993	-1,270	-1,606	-1,288	-1,236	12.61%
YoY %	-43.76%	-76.74%	21.81%	20.92%	-24.69%	-4.21%	-	-
Horiz. %	204.13%	141.99%	80.34%	102.75%	129.94%	104.21%	100.00%	-
NP	10,497	8,383	5,619	4,639	4,818	3,398	3,704	18.94%
YoY %	25.22%	49.19%	21.13%	-3.72%	41.79%	-8.26%	-	-
Horiz. %	283.40%	226.32%	151.70%	125.24%	130.08%	91.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,342	8,258	5,584	4,630	4,808	3,398	3,704	18.64%
YoY %	25.24%	47.89%	20.60%	-3.70%	41.49%	-8.26%	-	-
Horiz. %	279.21%	222.95%	150.76%	125.00%	129.81%	91.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.38%	17.31%	15.02%	21.49%	25.00%	27.49%	25.02%	-
YoY %	11.96%	15.25%	-30.11%	-14.04%	-9.06%	9.87%	-	-
Horiz. %	77.46%	69.18%	60.03%	85.89%	99.92%	109.87%	100.00%	-
Total Cost	37,616	30,602	24,766	23,429	21,008	20,145	16,526	14.67%
YoY %	22.92%	23.56%	5.71%	11.52%	4.28%	21.90%	-	-
Horiz. %	227.62%	185.17%	149.86%	141.77%	127.12%	121.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	50,616	37,288	31,216	26,869	25,566	24,682	23,390	13.71%
YoY %	35.74%	19.45%	16.18%	5.10%	3.58%	5.52%	-	-
Horiz. %	216.40%	159.42%	133.46%	114.87%	109.30%	105.52%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	6,178	2,714	910	2,694	895	1,303	6,966	-1.97%
YoY %	127.63%	198.24%	-66.22%	201.01%	-31.31%	-81.29%	-	-
Horiz. %	88.69%	38.96%	13.06%	38.67%	12.85%	18.71%	100.00%	-
Div Payout %	59.74%	32.87%	16.31%	58.20%	18.62%	38.36%	188.07%	-
YoY %	81.75%	101.53%	-71.98%	212.57%	-51.46%	-79.60%	-	-
Horiz. %	31.76%	17.48%	8.67%	30.95%	9.90%	20.40%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	50,616	37,288	31,216	26,869	25,566	24,682	23,390	13.71%
YoY %	35.74%	19.45%	16.18%	5.10%	3.58%	5.52%	-	-
Horiz. %	216.40%	159.42%	133.46%	114.87%	109.30%	105.52%	100.00%	-
NOSH	293,086	282,058	182,235	173,125	177,666	177,826	172,499	9.22%
YoY %	3.91%	54.78%	5.26%	-2.56%	-0.09%	3.09%	-	-
Horiz. %	169.91%	163.51%	105.64%	100.36%	103.00%	103.09%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	21.82%	21.50%	18.49%	16.53%	18.66%	14.43%	18.31%	-
YoY %	1.49%	16.28%	11.86%	-11.41%	29.31%	-21.19%	-	-
Horiz. %	119.17%	117.42%	100.98%	90.28%	101.91%	78.81%	100.00%	-
ROE	20.43%	22.15%	17.89%	17.23%	18.81%	13.77%	15.84%	-
YoY %	-7.77%	23.81%	3.83%	-8.40%	36.60%	-13.07%	-	-
Horiz. %	128.98%	139.84%	112.94%	108.78%	118.75%	86.93%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	16.42	13.82	16.67	16.21	14.54	13.24	11.73	5.76%
YoY %	18.81%	-17.10%	2.84%	11.49%	9.82%	12.87%	-	-
Horiz. %	139.98%	117.82%	142.11%	138.19%	123.96%	112.87%	100.00%	-
EPS	3.53	2.93	3.06	2.67	2.71	1.91	2.15	8.60%
YoY %	20.48%	-4.25%	14.61%	-1.48%	41.88%	-11.16%	-	-
Horiz. %	164.19%	136.28%	142.33%	124.19%	126.05%	88.84%	100.00%	-
DPS	2.11	0.96	0.50	1.56	0.50	0.73	4.04	-10.25%
YoY %	119.79%	92.00%	-67.95%	212.00%	-31.51%	-81.93%	-	-
Horiz. %	52.23%	23.76%	12.38%	38.61%	12.38%	18.07%	100.00%	-
NAPS	0.1727	0.1322	0.1713	0.1552	0.1439	0.1388	0.1356	4.10%
YoY %	30.64%	-22.83%	10.37%	7.85%	3.67%	2.36%	-	-
Horiz. %	127.36%	97.49%	126.33%	114.45%	106.12%	102.36%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 173,125
RPS	4.54	3.68	2.87	2.65	2.44	2.22	1.91	15.50%
YoY %	23.37%	28.22%	8.30%	8.61%	9.91%	16.23%	-	-
Horiz. %	237.70%	192.67%	150.26%	138.74%	127.75%	116.23%	100.00%	-
EPS	0.98	0.78	0.53	0.44	0.45	0.32	0.35	18.70%
YoY %	25.64%	47.17%	20.45%	-2.22%	40.62%	-8.57%	-	-
Horiz. %	280.00%	222.86%	151.43%	125.71%	128.57%	91.43%	100.00%	-
DPS	0.58	0.26	0.09	0.25	0.08	0.12	0.66	-2.12%
YoY %	123.08%	188.89%	-64.00%	212.50%	-33.33%	-81.82%	-	-
Horiz. %	87.88%	39.39%	13.64%	37.88%	12.12%	18.18%	100.00%	-
NAPS	0.0478	0.0352	0.0294	0.0253	0.0241	0.0233	0.0221	13.70%
YoY %	35.80%	19.73%	16.21%	4.98%	3.43%	5.43%	-	-
Horiz. %	216.29%	159.28%	133.03%	114.48%	109.05%	105.43%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	0.445	0.375	0.25	0.215	0.19	0.23	0.19	-
P/RPS	2.71	2.71	1.50	1.33	1.31	1.74	1.62	8.94%
YoY %	0.00%	80.67%	12.78%	1.53%	-24.71%	7.41%	-	-
Horiz. %	167.28%	167.28%	92.59%	82.10%	80.86%	107.41%	100.00%	-
P/EPS	12.61	12.81	8.16	8.04	7.02	12.04	8.85	6.07%
YoY %	-1.56%	56.99%	1.49%	14.53%	-41.69%	36.05%	-	-
Horiz. %	142.49%	144.75%	92.20%	90.85%	79.32%	136.05%	100.00%	-
EY	7.93	7.81	12.26	12.44	14.24	8.31	11.30	-5.72%
YoY %	1.54%	-36.30%	-1.45%	-12.64%	71.36%	-26.46%	-	-
Horiz. %	70.18%	69.12%	108.50%	110.09%	126.02%	73.54%	100.00%	-
DY	4.74	2.57	2.00	7.24	2.63	3.19	21.25	-22.10%
YoY %	84.44%	28.50%	-72.38%	175.29%	-17.55%	-84.99%	-	-
Horiz. %	22.31%	12.09%	9.41%	34.07%	12.38%	15.01%	100.00%	-
P/NAPS	2.58	2.84	1.46	1.39	1.32	1.66	1.40	10.71%
YoY %	-9.15%	94.52%	5.04%	5.30%	-20.48%	18.57%	-	-
Horiz. %	184.29%	202.86%	104.29%	99.29%	94.29%	118.57%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	30/08/16	27/08/15	29/08/14	29/08/13	30/08/12	26/08/11	27/08/10	-
Price	0.46	0.32	0.305	0.19	0.19	0.19	0.20	-
P/RPS	2.80	2.32	1.83	1.17	1.31	1.44	1.71	8.55%
YoY %	20.69%	26.78%	56.41%	-10.69%	-9.03%	-15.79%	-	-
Horiz. %	163.74%	135.67%	107.02%	68.42%	76.61%	84.21%	100.00%	-
P/EPS	13.04	10.93	9.95	7.10	7.02	9.94	9.31	5.77%
YoY %	19.30%	9.85%	40.14%	1.14%	-29.38%	6.77%	-	-
Horiz. %	140.06%	117.40%	106.87%	76.26%	75.40%	106.77%	100.00%	-
EY	7.67	9.15	10.05	14.08	14.24	10.06	10.74	-5.45%
YoY %	-16.17%	-8.96%	-28.62%	-1.12%	41.55%	-6.33%	-	-
Horiz. %	71.42%	85.20%	93.58%	131.10%	132.59%	93.67%	100.00%	-
DY	4.58	3.01	1.64	8.19	2.63	3.86	20.19	-21.88%
YoY %	52.16%	83.54%	-79.98%	211.41%	-31.87%	-80.88%	-	-
Horiz. %	22.68%	14.91%	8.12%	40.56%	13.03%	19.12%	100.00%	-
P/NAPS	2.66	2.42	1.78	1.22	1.32	1.37	1.47	10.37%
YoY %	9.92%	35.96%	45.90%	-7.58%	-3.65%	-6.80%	-	-
Horiz. %	180.95%	164.63%	121.09%	82.99%	89.80%	93.20%	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