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

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
TTM Result
Revenue	40,910	32,683	27,295	26,170	24,606	21,455	15,803	17.17%
YoY %	25.17%	19.74%	4.30%	6.36%	14.69%	35.77%	-	-
Horiz. %	258.87%	206.82%	172.72%	165.60%	155.70%	135.77%	100.00%	-
PBT	10,793	7,721	5,314	6,506	5,161	5,087	4,672	14.96%
YoY %	39.79%	45.30%	-18.32%	26.06%	1.45%	8.88%	-	-
Horiz. %	231.01%	165.26%	113.74%	139.26%	110.47%	108.88%	100.00%	-
Tax	-1,987	-987	-972	-1,532	-1,501	-1,498	-954	13.00%
YoY %	-101.32%	-1.54%	36.55%	-2.07%	-0.20%	-57.02%	-	-
Horiz. %	208.28%	103.46%	101.89%	160.59%	157.34%	157.02%	100.00%	-
NP	8,806	6,734	4,342	4,974	3,660	3,589	3,718	15.44%
YoY %	30.77%	55.09%	-12.71%	35.90%	1.98%	-3.47%	-	-
Horiz. %	236.85%	181.12%	116.78%	133.78%	98.44%	96.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,693	6,690	4,336	4,959	3,660	3,589	3,718	15.19%
YoY %	29.94%	54.29%	-12.56%	35.49%	1.98%	-3.47%	-	-
Horiz. %	233.81%	179.94%	116.62%	133.38%	98.44%	96.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.41%	12.78%	18.29%	23.55%	29.08%	29.45%	20.42%	-
YoY %	44.05%	-30.13%	-22.34%	-19.02%	-1.26%	44.22%	-	-
Horiz. %	90.16%	62.59%	89.57%	115.33%	142.41%	144.22%	100.00%	-
Total Cost	32,104	25,949	22,953	21,196	20,946	17,866	12,085	17.67%
YoY %	23.72%	13.05%	8.29%	1.19%	17.24%	47.84%	-	-
Horiz. %	265.65%	214.72%	189.93%	175.39%	173.32%	147.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	40,097	34,389	29,067	27,268	25,975	24,871	22,654	9.97%
YoY %	16.60%	18.31%	6.60%	4.98%	4.44%	9.79%	-	-
Horiz. %	177.00%	151.80%	128.31%	120.37%	114.66%	109.79%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	2,814	2,219	2,694	895	1,303	5,231	2,454	2.30%
YoY %	26.81%	-17.63%	201.01%	-31.31%	-75.09%	113.16%	-	-
Horiz. %	114.67%	90.42%	109.78%	36.47%	53.10%	213.16%	100.00%	-
Div Payout %	32.38%	33.17%	62.15%	18.05%	35.62%	145.77%	66.00%	-
YoY %	-2.38%	-46.63%	244.32%	-49.33%	-75.56%	120.86%	-	-
Horiz. %	49.06%	50.26%	94.17%	27.35%	53.97%	220.86%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	40,097	34,389	29,067	27,268	25,975	24,871	22,654	9.97%
YoY %	16.60%	18.31%	6.60%	4.98%	4.44%	9.79%	-	-
Horiz. %	177.00%	151.80%	128.31%	120.37%	114.66%	109.79%	100.00%	-
NOSH	281,782	186,899	178,767	178,222	176,585	174,411	173,466	8.41%
YoY %	50.77%	4.55%	0.31%	0.93%	1.25%	0.54%	-	-
Horiz. %	162.44%	107.74%	103.06%	102.74%	101.80%	100.54%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	21.53%	20.60%	15.91%	19.01%	14.87%	16.73%	23.53%	-
YoY %	4.51%	29.48%	-16.31%	27.84%	-11.12%	-28.90%	-	-
Horiz. %	91.50%	87.55%	67.62%	80.79%	63.20%	71.10%	100.00%	-
ROE	21.68%	19.45%	14.92%	18.19%	14.09%	14.43%	16.41%	-
YoY %	11.47%	30.36%	-17.98%	29.10%	-2.36%	-12.07%	-	-
Horiz. %	132.11%	118.53%	90.92%	110.85%	85.86%	87.93%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	14.52	17.49	15.27	14.68	13.93	12.30	9.11	8.07%
YoY %	-16.98%	14.54%	4.02%	5.38%	13.25%	35.02%	-	-
Horiz. %	159.39%	191.99%	167.62%	161.14%	152.91%	135.02%	100.00%	-
EPS	3.09	3.58	2.43	2.78	2.07	2.06	2.14	6.31%
YoY %	-13.69%	47.33%	-12.59%	34.30%	0.49%	-3.74%	-	-
Horiz. %	144.39%	167.29%	113.55%	129.91%	96.73%	96.26%	100.00%	-
DPS	1.00	1.19	1.51	0.50	0.75	3.00	1.41	-5.56%
YoY %	-15.97%	-21.19%	202.00%	-33.33%	-75.00%	112.77%	-	-
Horiz. %	70.92%	84.40%	107.09%	35.46%	53.19%	212.77%	100.00%	-
NAPS	0.1423	0.184	0.1626	0.153	0.1471	0.1426	0.1306	1.43%
YoY %	-22.66%	13.16%	6.27%	4.01%	3.16%	9.19%	-	-
Horiz. %	108.96%	140.89%	124.50%	117.15%	112.63%	109.19%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 178,222
RPS	3.81	3.04	2.54	2.44	2.29	2.00	1.47	17.19%
YoY %	25.33%	19.69%	4.10%	6.55%	14.50%	36.05%	-	-
Horiz. %	259.18%	206.80%	172.79%	165.99%	155.78%	136.05%	100.00%	-
EPS	0.81	0.62	0.40	0.46	0.34	0.33	0.35	15.00%
YoY %	30.65%	55.00%	-13.04%	35.29%	3.03%	-5.71%	-	-
Horiz. %	231.43%	177.14%	114.29%	131.43%	97.14%	94.29%	100.00%	-
DPS	0.26	0.21	0.25	0.08	0.12	0.49	0.23	2.06%
YoY %	23.81%	-16.00%	212.50%	-33.33%	-75.51%	113.04%	-	-
Horiz. %	113.04%	91.30%	108.70%	34.78%	52.17%	213.04%	100.00%	-
NAPS	0.0374	0.032	0.0271	0.0254	0.0242	0.0232	0.0211	10.00%
YoY %	16.87%	18.08%	6.69%	4.96%	4.31%	9.95%	-	-
Horiz. %	177.25%	151.66%	128.44%	120.38%	114.69%	109.95%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	12.73%	59.42%	1.47%	11.48%	-16.44%	-30.14%	-	-
Horiz. %	118.66%	105.26%	66.03%	65.07%	58.37%	69.86%	100.00%	-
P/EPS	11.67	10.76	8.66	7.19	8.20	8.75	8.86	4.69%
YoY %	8.46%	24.25%	20.45%	-12.32%	-6.29%	-1.24%	-	-
Horiz. %	131.72%	121.44%	97.74%	81.15%	92.55%	98.76%	100.00%	-
EY	8.57	9.30	11.55	13.91	12.19	11.43	11.28	-4.47%
YoY %	-7.85%	-19.48%	-16.97%	14.11%	6.65%	1.33%	-	-
Horiz. %	75.98%	82.45%	102.39%	123.32%	108.07%	101.33%	100.00%	-
DY	2.77	3.08	7.18	2.50	4.41	16.67	7.45	-15.19%
YoY %	-10.06%	-57.10%	187.20%	-43.31%	-73.55%	123.76%	-	-
Horiz. %	37.18%	41.34%	96.38%	33.56%	59.19%	223.76%	100.00%	-
P/NAPS	2.53	2.09	1.29	1.31	1.16	1.26	1.45	9.71%
YoY %	21.05%	62.02%	-1.53%	12.93%	-7.94%	-13.10%	-	-
Horiz. %	174.48%	144.14%	88.97%	90.34%	80.00%	86.90%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
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%
YoY %	14.96%	32.20%	12.74%	9.03%	-6.49%	-26.32%	-	-
Horiz. %	128.71%	111.96%	84.69%	75.12%	68.90%	73.68%	100.00%	-
P/EPS	12.64	11.45	11.13	8.27	9.65	9.23	8.86	6.09%
YoY %	10.39%	2.88%	34.58%	-14.30%	4.55%	4.18%	-	-
Horiz. %	142.66%	129.23%	125.62%	93.34%	108.92%	104.18%	100.00%	-
EY	7.91	8.73	8.98	12.10	10.36	10.83	11.28	-5.74%
YoY %	-9.39%	-2.78%	-25.79%	16.80%	-4.34%	-3.99%	-	-
Horiz. %	70.12%	77.39%	79.61%	107.27%	91.84%	96.01%	100.00%	-
DY	2.56	2.90	5.58	2.17	3.75	15.79	7.45	-16.30%
YoY %	-11.72%	-48.03%	157.14%	-42.13%	-76.25%	111.95%	-	-
Horiz. %	34.36%	38.93%	74.90%	29.13%	50.34%	211.95%	100.00%	-
P/NAPS	2.74	2.23	1.66	1.50	1.36	1.33	1.45	11.18%
YoY %	22.87%	34.34%	10.67%	10.29%	2.26%	-8.28%	-	-
Horiz. %	188.97%	153.79%	114.48%	103.45%	93.79%	91.72%	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

0.185

-0.01

304,353,800

HSI-HU8

0.075

0.00

266,032,600

INGENIEU

0.06

-0.005

224,463,800

HSI-CXV

0.14

-0.005

215,896,300

HSI-CXF

0.115

-0.005

152,062,100

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.065

0.00

99,578,500

EDUSPEC-OR

0.005

0.00

75,002,700

JCY

0.735

+0.04

70,045,900

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

CHGP

2.63

+0.34

424,800

MPI

38.88

+0.28

89,700

PANAMY

20.26

+0.26

5,300

VSTECS

4.23

+0.23

2,094,800

HLFG

17.38

+0.18

143,900

YTLPOWR

4.84

+0.17

15,984,000

ECOWLD-C26

0.16

+0.15

22,100

GREATEC

5.13

+0.14

455,700

MBMR

5.34

+0.14

443,700

NOTION-WD

1.91

+0.13

2,516,100

More gainer Stocks

NESTLE

121.40

-1.10

60,500

KLK

20.68

-0.30

564,200

PENTA-C42

0.08

-0.26

200,000

KESM

6.94

-0.24

118,600

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

YTLPOWR-C34

0.74

-0.10

20,000

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