[MIKROMB] YoY TTM Result on 30-Jun-2016 [#4]

Stock

[MIKROMB] MIKRO MSC BERHAD

Announcement Date

30-Aug-2016

Admission Sponsor

Sponsor

Financial Year

30-Jun-2016

Quarter

30-Jun-2016 [#4]

Profit Trend

QoQ- 4.61%

YoY- 25.24%

Quarter Report

MIKROMSC-4th Qtr- 300616.pdf

Latest QR

Upcoming QR

MIKROMB's Result

MIKROMB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
TTM Result
Revenue	41,133	47,793	50,402	48,113	38,985	30,385	28,068	6.57%
YoY %	-13.94%	-5.18%	4.76%	23.41%	28.30%	8.25%	-	-
Horiz. %	146.55%	170.28%	179.57%	171.42%	138.89%	108.25%	100.00%	-
PBT	5,367	9,741	13,418	13,020	10,138	6,612	5,909	-1.58%
YoY %	-44.90%	-27.40%	3.06%	28.43%	53.33%	11.90%	-	-
Horiz. %	90.83%	164.85%	227.08%	220.34%	171.57%	111.90%	100.00%	-
Tax	-1,026	-3,552	-2,359	-2,523	-1,755	-993	-1,270	-3.49%
YoY %	71.11%	-50.57%	6.50%	-43.76%	-76.74%	21.81%	-	-
Horiz. %	80.79%	279.69%	185.75%	198.66%	138.19%	78.19%	100.00%	-
NP	4,341	6,189	11,059	10,497	8,383	5,619	4,639	-1.09%
YoY %	-29.86%	-44.04%	5.35%	25.22%	49.19%	21.13%	-	-
Horiz. %	93.58%	133.41%	238.39%	226.28%	180.71%	121.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,221	5,977	10,891	10,342	8,258	5,584	4,630	-1.52%
YoY %	-29.38%	-45.12%	5.31%	25.24%	47.89%	20.60%	-	-
Horiz. %	91.17%	129.09%	235.23%	223.37%	178.36%	120.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.12%	36.46%	17.58%	19.38%	17.31%	15.02%	21.49%	-
YoY %	-47.56%	107.39%	-9.29%	11.96%	15.25%	-30.11%	-	-
Horiz. %	88.97%	169.66%	81.81%	90.18%	80.55%	69.89%	100.00%	-
Total Cost	36,792	41,604	39,343	37,616	30,602	24,766	23,429	7.80%
YoY %	-11.57%	5.75%	4.59%	22.92%	23.56%	5.71%	-	-
Horiz. %	157.04%	177.57%	167.92%	160.55%	130.62%	105.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	59,721	58,056	59,220	50,616	37,288	31,216	26,869	14.23%
YoY %	2.87%	-1.97%	17.00%	35.74%	19.45%	16.18%	-	-
Horiz. %	222.27%	216.07%	220.40%	188.38%	138.78%	116.18%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	1,292	3,933	4,899	6,178	2,714	910	2,694	-11.52%
YoY %	-67.15%	-19.72%	-20.70%	127.63%	198.24%	-66.22%	-	-
Horiz. %	47.96%	145.99%	181.85%	229.32%	100.74%	33.78%	100.00%	-
Div Payout %	30.62%	65.81%	44.98%	59.74%	32.87%	16.31%	58.20%	-
YoY %	-53.47%	46.31%	-24.71%	81.75%	101.53%	-71.98%	-	-
Horiz. %	52.61%	113.08%	77.29%	102.65%	56.48%	28.02%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	59,721	58,056	59,220	50,616	37,288	31,216	26,869	14.23%
YoY %	2.87%	-1.97%	17.00%	35.74%	19.45%	16.18%	-	-
Horiz. %	222.27%	216.07%	220.40%	188.38%	138.78%	116.18%	100.00%	-
NOSH	430,892	430,892	306,526	293,086	282,058	182,235	173,125	16.40%
YoY %	0.00%	40.57%	4.59%	3.91%	54.78%	5.26%	-	-
Horiz. %	248.89%	248.89%	177.05%	169.29%	162.92%	105.26%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	10.55%	12.95%	21.94%	21.82%	21.50%	18.49%	16.53%	-
YoY %	-18.53%	-40.98%	0.55%	1.49%	16.28%	11.86%	-	-
Horiz. %	63.82%	78.34%	132.73%	132.00%	130.07%	111.86%	100.00%	-
ROE	7.07%	10.30%	18.39%	20.43%	22.15%	17.89%	17.23%	-
YoY %	-31.36%	-43.99%	-9.99%	-7.77%	23.81%	3.83%	-	-
Horiz. %	41.03%	59.78%	106.73%	118.57%	128.55%	103.83%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	9.55	11.28	16.44	16.42	13.82	16.67	16.21	-8.43%
YoY %	-15.34%	-31.39%	0.12%	18.81%	-17.10%	2.84%	-	-
Horiz. %	58.91%	69.59%	101.42%	101.30%	85.26%	102.84%	100.00%	-
EPS	0.98	1.41	3.55	3.53	2.93	3.06	2.67	-15.37%
YoY %	-30.50%	-60.28%	0.57%	20.48%	-4.25%	14.61%	-	-
Horiz. %	36.70%	52.81%	132.96%	132.21%	109.74%	114.61%	100.00%	-
DPS	0.30	0.93	1.60	2.11	0.96	0.50	1.56	-24.01%
YoY %	-67.74%	-41.87%	-24.17%	119.79%	92.00%	-67.95%	-	-
Horiz. %	19.23%	59.62%	102.56%	135.26%	61.54%	32.05%	100.00%	-
NAPS	0.1386	0.137	0.1932	0.1727	0.1322	0.1713	0.1552	-1.86%
YoY %	1.17%	-29.09%	11.87%	30.64%	-22.83%	10.37%	-	-
Horiz. %	89.30%	88.27%	124.48%	111.28%	85.18%	110.37%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 293,086
RPS	3.88	4.51	4.75	4.54	3.68	2.87	2.65	6.55%
YoY %	-13.97%	-5.05%	4.63%	23.37%	28.22%	8.30%	-	-
Horiz. %	146.42%	170.19%	179.25%	171.32%	138.87%	108.30%	100.00%	-
EPS	0.40	0.56	1.03	0.98	0.78	0.53	0.44	-1.57%
YoY %	-28.57%	-45.63%	5.10%	25.64%	47.17%	20.45%	-	-
Horiz. %	90.91%	127.27%	234.09%	222.73%	177.27%	120.45%	100.00%	-
DPS	0.12	0.37	0.46	0.58	0.26	0.09	0.25	-11.50%
YoY %	-67.57%	-19.57%	-20.69%	123.08%	188.89%	-64.00%	-	-
Horiz. %	48.00%	148.00%	184.00%	232.00%	104.00%	36.00%	100.00%	-
NAPS	0.0563	0.0548	0.0559	0.0478	0.0352	0.0294	0.0253	14.25%
YoY %	2.74%	-1.97%	16.95%	35.80%	19.73%	16.21%	-	-
Horiz. %	222.53%	216.60%	220.95%	188.93%	139.13%	116.21%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	0.215	0.29	0.74	0.445	0.375	0.25	0.215	-
P/RPS	2.25	2.57	4.50	2.71	2.71	1.50	1.33	9.15%
YoY %	-12.45%	-42.89%	66.05%	0.00%	80.67%	12.78%	-	-
Horiz. %	169.17%	193.23%	338.35%	203.76%	203.76%	112.78%	100.00%	-
P/EPS	21.95	20.56	20.83	12.61	12.81	8.16	8.04	18.21%
YoY %	6.76%	-1.30%	65.19%	-1.56%	56.99%	1.49%	-	-
Horiz. %	273.01%	255.72%	259.08%	156.84%	159.33%	101.49%	100.00%	-
EY	4.56	4.86	4.80	7.93	7.81	12.26	12.44	-15.39%
YoY %	-6.17%	1.25%	-39.47%	1.54%	-36.30%	-1.45%	-	-
Horiz. %	36.66%	39.07%	38.59%	63.75%	62.78%	98.55%	100.00%	-
DY	1.40	3.20	2.16	4.74	2.57	2.00	7.24	-23.94%
YoY %	-56.25%	48.15%	-54.43%	84.44%	28.50%	-72.38%	-	-
Horiz. %	19.34%	44.20%	29.83%	65.47%	35.50%	27.62%	100.00%	-
P/NAPS	1.55	2.12	3.83	2.58	2.84	1.46	1.39	1.83%
YoY %	-26.89%	-44.65%	48.45%	-9.15%	94.52%	5.04%	-	-
Horiz. %	111.51%	152.52%	275.54%	185.61%	204.32%	105.04%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	30/08/19	29/08/18	28/08/17	30/08/16	27/08/15	29/08/14	29/08/13	-
Price	0.18	0.32	0.49	0.46	0.32	0.305	0.19	-
P/RPS	1.89	2.84	2.98	2.80	2.32	1.83	1.17	8.31%
YoY %	-33.45%	-4.70%	6.43%	20.69%	26.78%	56.41%	-	-
Horiz. %	161.54%	242.74%	254.70%	239.32%	198.29%	156.41%	100.00%	-
P/EPS	18.37	22.69	13.79	13.04	10.93	9.95	7.10	17.15%
YoY %	-19.04%	64.54%	5.75%	19.30%	9.85%	40.14%	-	-
Horiz. %	258.73%	319.58%	194.23%	183.66%	153.94%	140.14%	100.00%	-
EY	5.44	4.41	7.25	7.67	9.15	10.05	14.08	-14.65%
YoY %	23.36%	-39.17%	-5.48%	-16.17%	-8.96%	-28.62%	-	-
Horiz. %	38.64%	31.32%	51.49%	54.47%	64.99%	71.38%	100.00%	-
DY	1.67	2.90	3.27	4.58	3.01	1.64	8.19	-23.27%
YoY %	-42.41%	-11.31%	-28.60%	52.16%	83.54%	-79.98%	-	-
Horiz. %	20.39%	35.41%	39.93%	55.92%	36.75%	20.02%	100.00%	-
P/NAPS	1.30	2.34	2.54	2.66	2.42	1.78	1.22	1.06%
YoY %	-44.44%	-7.87%	-4.51%	9.92%	35.96%	45.90%	-	-
Horiz. %	106.56%	191.80%	208.20%	218.03%	198.36%	145.90%	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