[MIKROMB] YoY TTM Result on 30-Sep-2012 [#1]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 3.14%
YoY- 35.49%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 40,910 32,683 27,295 26,170 24,606 21,455 15,803 17.17%
PBT 10,793 7,721 5,314 6,506 5,161 5,087 4,672 14.96%
Tax -1,987 -987 -972 -1,532 -1,501 -1,498 -954 13.00%
NP 8,806 6,734 4,342 4,974 3,660 3,589 3,718 15.44%
-
NP to SH 8,693 6,690 4,336 4,959 3,660 3,589 3,718 15.19%
-
Tax Rate 18.41% 12.78% 18.29% 23.55% 29.08% 29.45% 20.42% -
Total Cost 32,104 25,949 22,953 21,196 20,946 17,866 12,085 17.67%
-
Net Worth 40,097 34,389 29,067 27,268 25,975 24,871 22,654 9.97%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 2,814 2,219 2,694 895 1,303 5,231 2,454 2.30%
Div Payout % 32.38% 33.17% 62.15% 18.05% 35.62% 145.77% 66.00% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 40,097 34,389 29,067 27,268 25,975 24,871 22,654 9.97%
NOSH 281,782 186,899 178,767 178,222 176,585 174,411 173,466 8.41%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 21.53% 20.60% 15.91% 19.01% 14.87% 16.73% 23.53% -
ROE 21.68% 19.45% 14.92% 18.19% 14.09% 14.43% 16.41% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 14.52 17.49 15.27 14.68 13.93 12.30 9.11 8.07%
EPS 3.09 3.58 2.43 2.78 2.07 2.06 2.14 6.31%
DPS 1.00 1.19 1.51 0.50 0.75 3.00 1.41 -5.56%
NAPS 0.1423 0.184 0.1626 0.153 0.1471 0.1426 0.1306 1.43%
Adjusted Per Share Value based on latest NOSH - 178,222
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 3.86 3.08 2.58 2.47 2.32 2.02 1.49 17.18%
EPS 0.82 0.63 0.41 0.47 0.35 0.34 0.35 15.23%
DPS 0.27 0.21 0.25 0.08 0.12 0.49 0.23 2.70%
NAPS 0.0378 0.0324 0.0274 0.0257 0.0245 0.0235 0.0214 9.94%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.36 0.385 0.21 0.20 0.17 0.18 0.19 -
P/RPS 2.48 2.20 1.38 1.36 1.22 1.46 2.09 2.89%
P/EPS 11.67 10.76 8.66 7.19 8.20 8.75 8.86 4.69%
EY 8.57 9.30 11.55 13.91 12.19 11.43 11.28 -4.47%
DY 2.77 3.08 7.18 2.50 4.41 16.67 7.45 -15.19%
P/NAPS 2.53 2.09 1.29 1.31 1.16 1.26 1.45 9.71%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 28/11/14 28/11/13 28/11/12 18/11/11 04/11/10 26/11/09 -
Price 0.39 0.41 0.27 0.23 0.20 0.19 0.19 -
P/RPS 2.69 2.34 1.77 1.57 1.44 1.54 2.09 4.29%
P/EPS 12.64 11.45 11.13 8.27 9.65 9.23 8.86 6.09%
EY 7.91 8.73 8.98 12.10 10.36 10.83 11.28 -5.74%
DY 2.56 2.90 5.58 2.17 3.75 15.79 7.45 -16.30%
P/NAPS 2.74 2.23 1.66 1.50 1.36 1.33 1.45 11.18%

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