[MIKROMB] YoY TTM Result on 30-Sep-2015 [#1]

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
TTM Result
Revenue	44,498	51,440	49,632	40,910	32,683	27,295	26,170	9.24%
YoY %	-13.50%	3.64%	21.32%	25.17%	19.74%	4.30%	-	-
Horiz. %	170.03%	196.56%	189.65%	156.32%	124.89%	104.30%	100.00%	-
PBT	7,265	13,139	13,312	10,793	7,721	5,314	6,506	1.85%
YoY %	-44.71%	-1.30%	23.34%	39.79%	45.30%	-18.32%	-	-
Horiz. %	111.67%	201.95%	204.61%	165.89%	118.68%	81.68%	100.00%	-
Tax	-3,015	-2,627	-2,612	-1,987	-987	-972	-1,532	11.93%
YoY %	-14.77%	-0.57%	-31.45%	-101.32%	-1.54%	36.55%	-	-
Horiz. %	196.80%	171.48%	170.50%	129.70%	64.43%	63.45%	100.00%	-
NP	4,250	10,512	10,700	8,806	6,734	4,342	4,974	-2.58%
YoY %	-59.57%	-1.76%	21.51%	30.77%	55.09%	-12.71%	-	-
Horiz. %	85.44%	211.34%	215.12%	177.04%	135.38%	87.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,008	10,366	10,496	8,693	6,690	4,336	4,959	-3.48%
YoY %	-61.34%	-1.24%	20.74%	29.94%	54.29%	-12.56%	-	-
Horiz. %	80.82%	209.03%	211.66%	175.30%	134.91%	87.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	41.50%	19.99%	19.62%	18.41%	12.78%	18.29%	23.55%	-
YoY %	107.60%	1.89%	6.57%	44.05%	-30.13%	-22.34%	-	-
Horiz. %	176.22%	84.88%	83.31%	78.17%	54.27%	77.66%	100.00%	-
Total Cost	40,248	40,928	38,932	32,104	25,949	22,953	21,196	11.27%
YoY %	-1.66%	5.13%	21.27%	23.72%	13.05%	8.29%	-	-
Horiz. %	189.88%	193.09%	183.68%	151.46%	122.42%	108.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	59,463	47,752	55,867	40,097	34,389	29,067	27,268	13.86%
YoY %	24.52%	-14.53%	39.33%	16.60%	18.31%	6.60%	-	-
Horiz. %	218.07%	175.12%	204.88%	147.05%	126.11%	106.60%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Dividend
Div	3,933	4,899	4,769	2,814	2,219	2,694	895	27.96%
YoY %	-19.72%	2.73%	69.47%	26.81%	-17.63%	201.01%	-	-
Horiz. %	439.44%	547.37%	532.85%	314.41%	247.93%	301.01%	100.00%	-
Div Payout %	98.14%	47.26%	45.44%	32.38%	33.17%	62.15%	18.05%	-
YoY %	107.66%	4.01%	40.33%	-2.38%	-46.63%	244.32%	-	-
Horiz. %	543.71%	261.83%	251.75%	179.39%	183.77%	344.32%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Equity
Net Worth	59,463	47,752	55,867	40,097	34,389	29,067	27,268	13.86%
YoY %	24.52%	-14.53%	39.33%	16.60%	18.31%	6.60%	-	-
Horiz. %	218.07%	175.12%	204.88%	147.05%	126.11%	106.60%	100.00%	-
NOSH	430,892	430,892	306,122	281,782	186,899	178,767	178,222	15.84%
YoY %	0.00%	40.76%	8.64%	50.77%	4.55%	0.31%	-	-
Horiz. %	241.77%	241.77%	171.76%	158.11%	104.87%	100.31%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Ratio Analysis
NP Margin	9.55%	20.44%	21.56%	21.53%	20.60%	15.91%	19.01%	-
YoY %	-53.28%	-5.19%	0.14%	4.51%	29.48%	-16.31%	-	-
Horiz. %	50.24%	107.52%	113.41%	113.26%	108.36%	83.69%	100.00%	-
ROE	6.74%	21.71%	18.79%	21.68%	19.45%	14.92%	18.19%	-
YoY %	-68.95%	15.54%	-13.33%	11.47%	30.36%	-17.98%	-	-
Horiz. %	37.05%	119.35%	103.30%	119.19%	106.93%	82.02%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Per Share
RPS	10.33	15.50	16.21	14.52	17.49	15.27	14.68	-5.68%
YoY %	-33.35%	-4.38%	11.64%	-16.98%	14.54%	4.02%	-	-
Horiz. %	70.37%	105.59%	110.42%	98.91%	119.14%	104.02%	100.00%	-
EPS	0.93	3.12	3.43	3.09	3.58	2.43	2.78	-16.67%
YoY %	-70.19%	-9.04%	11.00%	-13.69%	47.33%	-12.59%	-	-
Horiz. %	33.45%	112.23%	123.38%	111.15%	128.78%	87.41%	100.00%	-
DPS	0.91	1.48	1.56	1.00	1.19	1.51	0.50	10.49%
YoY %	-38.51%	-5.13%	56.00%	-15.97%	-21.19%	202.00%	-	-
Horiz. %	182.00%	296.00%	312.00%	200.00%	238.00%	302.00%	100.00%	-
NAPS	0.138	0.1439	0.1825	0.1423	0.184	0.1626	0.153	-1.70%
YoY %	-4.10%	-21.15%	28.25%	-22.66%	13.16%	6.27%	-	-
Horiz. %	90.20%	94.05%	119.28%	93.01%	120.26%	106.27%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 281,782
RPS	4.20	4.85	4.68	3.86	3.08	2.58	2.47	9.24%
YoY %	-13.40%	3.63%	21.24%	25.32%	19.38%	4.45%	-	-
Horiz. %	170.04%	196.36%	189.47%	156.28%	124.70%	104.45%	100.00%	-
EPS	0.38	0.98	0.99	0.82	0.63	0.41	0.47	-3.47%
YoY %	-61.22%	-1.01%	20.73%	30.16%	53.66%	-12.77%	-	-
Horiz. %	80.85%	208.51%	210.64%	174.47%	134.04%	87.23%	100.00%	-
DPS	0.37	0.46	0.45	0.27	0.21	0.25	0.08	29.06%
YoY %	-19.57%	2.22%	66.67%	28.57%	-16.00%	212.50%	-	-
Horiz. %	462.50%	575.00%	562.50%	337.50%	262.50%	312.50%	100.00%	-
NAPS	0.0561	0.045	0.0527	0.0378	0.0324	0.0274	0.0257	13.88%
YoY %	24.67%	-14.61%	39.42%	16.67%	18.25%	6.61%	-	-
Horiz. %	218.29%	175.10%	205.06%	147.08%	126.07%	106.61%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	-
Price	0.315	0.46	0.495	0.36	0.385	0.21	0.20	-
P/RPS	3.05	2.97	3.05	2.48	2.20	1.38	1.36	14.40%
YoY %	2.69%	-2.62%	22.98%	12.73%	59.42%	1.47%	-	-
Horiz. %	224.26%	218.38%	224.26%	182.35%	161.76%	101.47%	100.00%	-
P/EPS	33.87	14.73	14.44	11.67	10.76	8.66	7.19	29.45%
YoY %	129.94%	2.01%	23.74%	8.46%	24.25%	20.45%	-	-
Horiz. %	471.07%	204.87%	200.83%	162.31%	149.65%	120.45%	100.00%	-
EY	2.95	6.79	6.93	8.57	9.30	11.55	13.91	-22.76%
YoY %	-56.55%	-2.02%	-19.14%	-7.85%	-19.48%	-16.97%	-	-
Horiz. %	21.21%	48.81%	49.82%	61.61%	66.86%	83.03%	100.00%	-
DY	2.90	3.21	3.15	2.77	3.08	7.18	2.50	2.50%
YoY %	-9.66%	1.90%	13.72%	-10.06%	-57.10%	187.20%	-	-
Horiz. %	116.00%	128.40%	126.00%	110.80%	123.20%	287.20%	100.00%	-
P/NAPS	2.28	3.20	2.71	2.53	2.09	1.29	1.31	9.67%
YoY %	-28.75%	18.08%	7.11%	21.05%	62.02%	-1.53%	-	-
Horiz. %	174.05%	244.27%	206.87%	193.13%	159.54%	98.47%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	30/11/18	16/11/17	30/11/16	30/11/15	28/11/14	28/11/13	28/11/12	-
Price	0.235	0.465	0.48	0.39	0.41	0.27	0.23	-
P/RPS	2.28	3.00	2.96	2.69	2.34	1.77	1.57	6.41%
YoY %	-24.00%	1.35%	10.04%	14.96%	32.20%	12.74%	-	-
Horiz. %	145.22%	191.08%	188.54%	171.34%	149.04%	112.74%	100.00%	-
P/EPS	25.26	14.89	14.00	12.64	11.45	11.13	8.27	20.44%
YoY %	69.64%	6.36%	10.76%	10.39%	2.88%	34.58%	-	-
Horiz. %	305.44%	180.05%	169.29%	152.84%	138.45%	134.58%	100.00%	-
EY	3.96	6.72	7.14	7.91	8.73	8.98	12.10	-16.97%
YoY %	-41.07%	-5.88%	-9.73%	-9.39%	-2.78%	-25.79%	-	-
Horiz. %	32.73%	55.54%	59.01%	65.37%	72.15%	74.21%	100.00%	-
DY	3.88	3.17	3.25	2.56	2.90	5.58	2.17	10.16%
YoY %	22.40%	-2.46%	26.95%	-11.72%	-48.03%	157.14%	-	-
Horiz. %	178.80%	146.08%	149.77%	117.97%	133.64%	257.14%	100.00%	-
P/NAPS	1.70	3.23	2.63	2.74	2.23	1.66	1.50	2.10%
YoY %	-47.37%	22.81%	-4.01%	22.87%	34.34%	10.67%	-	-
Horiz. %	113.33%	215.33%	175.33%	182.67%	148.67%	110.67%	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