[MIKROMB] YoY TTM Result on 30-Jun-2015 [#4]

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
TTM Result
Revenue	47,793	50,402	48,113	38,985	30,385	28,068	25,826	10.79%
YoY %	-5.18%	4.76%	23.41%	28.30%	8.25%	8.68%	-	-
Horiz. %	185.06%	195.16%	186.30%	150.95%	117.65%	108.68%	100.00%	-
PBT	9,741	13,418	13,020	10,138	6,612	5,909	6,424	7.18%
YoY %	-27.40%	3.06%	28.43%	53.33%	11.90%	-8.02%	-	-
Horiz. %	151.63%	208.87%	202.68%	157.81%	102.93%	91.98%	100.00%	-
Tax	-3,552	-2,359	-2,523	-1,755	-993	-1,270	-1,606	14.13%
YoY %	-50.57%	6.50%	-43.76%	-76.74%	21.81%	20.92%	-	-
Horiz. %	221.17%	146.89%	157.10%	109.28%	61.83%	79.08%	100.00%	-
NP	6,189	11,059	10,497	8,383	5,619	4,639	4,818	4.25%
YoY %	-44.04%	5.35%	25.22%	49.19%	21.13%	-3.72%	-	-
Horiz. %	128.46%	229.54%	217.87%	173.99%	116.63%	96.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,977	10,891	10,342	8,258	5,584	4,630	4,808	3.69%
YoY %	-45.12%	5.31%	25.24%	47.89%	20.60%	-3.70%	-	-
Horiz. %	124.31%	226.52%	215.10%	171.76%	116.14%	96.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.46%	17.58%	19.38%	17.31%	15.02%	21.49%	25.00%	-
YoY %	107.39%	-9.29%	11.96%	15.25%	-30.11%	-14.04%	-	-
Horiz. %	145.84%	70.32%	77.52%	69.24%	60.08%	85.96%	100.00%	-
Total Cost	41,604	39,343	37,616	30,602	24,766	23,429	21,008	12.05%
YoY %	5.75%	4.59%	22.92%	23.56%	5.71%	11.52%	-	-
Horiz. %	198.04%	187.28%	179.06%	145.67%	117.89%	111.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	58,056	59,220	50,616	37,288	31,216	26,869	25,566	14.64%
YoY %	-1.97%	17.00%	35.74%	19.45%	16.18%	5.10%	-	-
Horiz. %	227.08%	231.64%	197.98%	145.85%	122.10%	105.10%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	3,933	4,899	6,178	2,714	910	2,694	895	27.96%
YoY %	-19.72%	-20.70%	127.63%	198.24%	-66.22%	201.01%	-	-
Horiz. %	439.44%	547.37%	690.28%	303.24%	101.68%	301.01%	100.00%	-
Div Payout %	65.81%	44.98%	59.74%	32.87%	16.31%	58.20%	18.62%	-
YoY %	46.31%	-24.71%	81.75%	101.53%	-71.98%	212.57%	-	-
Horiz. %	353.44%	241.57%	320.84%	176.53%	87.59%	312.57%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	58,056	59,220	50,616	37,288	31,216	26,869	25,566	14.64%
YoY %	-1.97%	17.00%	35.74%	19.45%	16.18%	5.10%	-	-
Horiz. %	227.08%	231.64%	197.98%	145.85%	122.10%	105.10%	100.00%	-
NOSH	430,892	306,526	293,086	282,058	182,235	173,125	177,666	15.90%
YoY %	40.57%	4.59%	3.91%	54.78%	5.26%	-2.56%	-	-
Horiz. %	242.53%	172.53%	164.96%	158.76%	102.57%	97.44%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	12.95%	21.94%	21.82%	21.50%	18.49%	16.53%	18.66%	-
YoY %	-40.98%	0.55%	1.49%	16.28%	11.86%	-11.41%	-	-
Horiz. %	69.40%	117.58%	116.93%	115.22%	99.09%	88.59%	100.00%	-
ROE	10.30%	18.39%	20.43%	22.15%	17.89%	17.23%	18.81%	-
YoY %	-43.99%	-9.99%	-7.77%	23.81%	3.83%	-8.40%	-	-
Horiz. %	54.76%	97.77%	108.61%	117.76%	95.11%	91.60%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	11.28	16.44	16.42	13.82	16.67	16.21	14.54	-4.14%
YoY %	-31.39%	0.12%	18.81%	-17.10%	2.84%	11.49%	-	-
Horiz. %	77.58%	113.07%	112.93%	95.05%	114.65%	111.49%	100.00%	-
EPS	1.41	3.55	3.53	2.93	3.06	2.67	2.71	-10.31%
YoY %	-60.28%	0.57%	20.48%	-4.25%	14.61%	-1.48%	-	-
Horiz. %	52.03%	131.00%	130.26%	108.12%	112.92%	98.52%	100.00%	-
DPS	0.93	1.60	2.11	0.96	0.50	1.56	0.50	10.89%
YoY %	-41.87%	-24.17%	119.79%	92.00%	-67.95%	212.00%	-	-
Horiz. %	186.00%	320.00%	422.00%	192.00%	100.00%	312.00%	100.00%	-
NAPS	0.137	0.1932	0.1727	0.1322	0.1713	0.1552	0.1439	-0.81%
YoY %	-29.09%	11.87%	30.64%	-22.83%	10.37%	7.85%	-	-
Horiz. %	95.21%	134.26%	120.01%	91.87%	119.04%	107.85%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 282,058
RPS	4.45	4.70	4.48	3.63	2.83	2.61	2.41	10.75%
YoY %	-5.32%	4.91%	23.42%	28.27%	8.43%	8.30%	-	-
Horiz. %	184.65%	195.02%	185.89%	150.62%	117.43%	108.30%	100.00%	-
EPS	0.56	1.01	0.96	0.77	0.52	0.43	0.45	3.71%
YoY %	-44.55%	5.21%	24.68%	48.08%	20.93%	-4.44%	-	-
Horiz. %	124.44%	224.44%	213.33%	171.11%	115.56%	95.56%	100.00%	-
DPS	0.37	0.46	0.58	0.25	0.08	0.25	0.08	29.06%
YoY %	-19.57%	-20.69%	132.00%	212.50%	-68.00%	212.50%	-	-
Horiz. %	462.50%	575.00%	725.00%	312.50%	100.00%	312.50%	100.00%	-
NAPS	0.0541	0.0552	0.0472	0.0347	0.0291	0.025	0.0238	14.65%
YoY %	-1.99%	16.95%	36.02%	19.24%	16.40%	5.04%	-	-
Horiz. %	227.31%	231.93%	198.32%	145.80%	122.27%	105.04%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	0.29	0.74	0.445	0.375	0.25	0.215	0.19	-
P/RPS	2.57	4.50	2.71	2.71	1.50	1.33	1.31	11.88%
YoY %	-42.89%	66.05%	0.00%	80.67%	12.78%	1.53%	-	-
Horiz. %	196.18%	343.51%	206.87%	206.87%	114.50%	101.53%	100.00%	-
P/EPS	20.56	20.83	12.61	12.81	8.16	8.04	7.02	19.60%
YoY %	-1.30%	65.19%	-1.56%	56.99%	1.49%	14.53%	-	-
Horiz. %	292.88%	296.72%	179.63%	182.48%	116.24%	114.53%	100.00%	-
EY	4.86	4.80	7.93	7.81	12.26	12.44	14.24	-16.39%
YoY %	1.25%	-39.47%	1.54%	-36.30%	-1.45%	-12.64%	-	-
Horiz. %	34.13%	33.71%	55.69%	54.85%	86.10%	87.36%	100.00%	-
DY	3.20	2.16	4.74	2.57	2.00	7.24	2.63	3.32%
YoY %	48.15%	-54.43%	84.44%	28.50%	-72.38%	175.29%	-	-
Horiz. %	121.67%	82.13%	180.23%	97.72%	76.05%	275.29%	100.00%	-
P/NAPS	2.12	3.83	2.58	2.84	1.46	1.39	1.32	8.21%
YoY %	-44.65%	48.45%	-9.15%	94.52%	5.04%	5.30%	-	-
Horiz. %	160.61%	290.15%	195.45%	215.15%	110.61%	105.30%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	29/08/18	28/08/17	30/08/16	27/08/15	29/08/14	29/08/13	30/08/12	-
Price	0.32	0.49	0.46	0.32	0.305	0.19	0.19	-
P/RPS	2.84	2.98	2.80	2.32	1.83	1.17	1.31	13.75%
YoY %	-4.70%	6.43%	20.69%	26.78%	56.41%	-10.69%	-	-
Horiz. %	216.79%	227.48%	213.74%	177.10%	139.69%	89.31%	100.00%	-
P/EPS	22.69	13.79	13.04	10.93	9.95	7.10	7.02	21.58%
YoY %	64.54%	5.75%	19.30%	9.85%	40.14%	1.14%	-	-
Horiz. %	323.22%	196.44%	185.75%	155.70%	141.74%	101.14%	100.00%	-
EY	4.41	7.25	7.67	9.15	10.05	14.08	14.24	-17.73%
YoY %	-39.17%	-5.48%	-16.17%	-8.96%	-28.62%	-1.12%	-	-
Horiz. %	30.97%	50.91%	53.86%	64.26%	70.58%	98.88%	100.00%	-
DY	2.90	3.27	4.58	3.01	1.64	8.19	2.63	1.64%
YoY %	-11.31%	-28.60%	52.16%	83.54%	-79.98%	211.41%	-	-
Horiz. %	110.27%	124.33%	174.14%	114.45%	62.36%	311.41%	100.00%	-
P/NAPS	2.34	2.54	2.66	2.42	1.78	1.22	1.32	10.00%
YoY %	-7.87%	-4.51%	9.92%	35.96%	45.90%	-7.58%	-	-
Horiz. %	177.27%	192.42%	201.52%	183.33%	134.85%	92.42%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

New IPO: BWYS GROUP BERHAD

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

633

YTLPOWR

YTL POWER INTERNATIONAL BHD

630

NOTION

NOTION VTEC BHD

620

HLIND

HONG LEONG INDUSTRIES BHD

606

MPI

MALAYSIAN PACIFIC INDUSTRIES

589

DNEX

DAGANG NEXCHANGE BERHAD

536

SNS

SNS NETWORK TECHNOLOGY BERHAD

416

GENTING

GENTING BHD

375

PBBANK

PUBLIC BANK BHD

369

Daily Stocks

HSI-HUZ

0.19

-0.005

304,053,800

HSI-HU8

0.075

0.00

250,732,300

INGENIEU

0.065

0.00

224,057,500

HSI-CXV

0.14

-0.005

215,896,300

HSI-CXF

0.115

-0.005

150,302,100

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

99,536,500

EDUSPEC-OR

0.005

0.00

75,002,700

JCY

0.73

+0.035

68,437,500

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

MPI

38.88

+0.28

85,800

VSTECS

4.26

+0.26

2,023,100

PANAMY

20.26

+0.26

5,300

CHGP

2.54

+0.25

198,200

DLADY

36.24

+0.22

5,400

HLFG

17.38

+0.18

126,100

AJI

15.38

+0.18

110,300

YTLPOWR

4.84

+0.17

15,600,300

GREATEC

5.14

+0.15

455,400

ECOWLD-C26

0.16

+0.15

22,100

More gainer Stocks

NESTLE

121.30

-1.20

55,700

KLK

20.70

-0.28

538,300

PENTA-C42

0.08

-0.26

200,000

KESM

6.93

-0.25

105,400

SUNCON-C16

0.115

-0.225

47,000

PMETAL-C1G

0.105

-0.145

1,050,000

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

4,031,200

CARLSBG

18.66

-0.10

78,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More