[MIKROMB] YoY TTM Result on 30-Sep-2020 [#1]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 25.37%
YoY- -7.92%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 54,841 55,840 53,265 49,901 47,687 44,498 51,440 1.07%
PBT 2,990 8,859 5,171 5,808 5,565 7,265 13,139 -21.85%
Tax -1,382 -1,591 -1,337 -1,870 -1,167 -3,015 -2,627 -10.14%
NP 1,608 7,268 3,834 3,938 4,398 4,250 10,512 -26.85%
-
NP to SH 1,485 7,137 3,912 3,944 4,283 4,008 10,366 -27.65%
-
Tax Rate 46.22% 17.96% 25.86% 32.20% 20.97% 41.50% 19.99% -
Total Cost 53,233 48,572 49,431 45,963 43,289 40,248 40,928 4.47%
-
Net Worth 144,088 109,065 101,995 98,400 89,595 59,463 47,752 20.19%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 304 294 294 - 1,292 3,933 4,899 -37.06%
Div Payout % 20.52% 4.13% 7.53% - 30.18% 98.14% 47.26% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 144,088 109,065 101,995 98,400 89,595 59,463 47,752 20.19%
NOSH 1,073,490 589,226 589,226 589,226 589,226 430,892 430,892 16.42%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 2.93% 13.02% 7.20% 7.89% 9.22% 9.55% 20.44% -
ROE 1.03% 6.54% 3.84% 4.01% 4.78% 6.74% 21.71% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 6.66 9.48 9.04 8.47 8.52 10.33 15.50 -13.12%
EPS 0.18 1.21 0.66 0.67 0.76 0.93 3.12 -37.82%
DPS 0.04 0.05 0.05 0.00 0.23 0.91 1.48 -45.20%
NAPS 0.1749 0.1851 0.1731 0.167 0.16 0.138 0.1439 3.30%
Adjusted Per Share Value based on latest NOSH - 589,226
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 5.17 5.27 5.03 4.71 4.50 4.20 4.85 1.07%
EPS 0.14 0.67 0.37 0.37 0.40 0.38 0.98 -27.68%
DPS 0.03 0.03 0.03 0.00 0.12 0.37 0.46 -36.54%
NAPS 0.1359 0.1029 0.0962 0.0928 0.0845 0.0561 0.045 20.21%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.235 0.16 0.215 0.205 0.19 0.315 0.46 -
P/RPS 3.53 1.69 2.38 2.42 2.23 3.05 2.97 2.91%
P/EPS 130.37 13.21 32.38 30.63 24.84 33.87 14.73 43.79%
EY 0.77 7.57 3.09 3.27 4.03 2.95 6.79 -30.41%
DY 0.16 0.31 0.23 0.00 1.21 2.90 3.21 -39.32%
P/NAPS 1.34 0.86 1.24 1.23 1.19 2.28 3.20 -13.49%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 30/11/23 16/11/22 30/11/21 26/11/20 02/12/19 30/11/18 16/11/17 -
Price 0.225 0.165 0.195 0.22 0.19 0.235 0.465 -
P/RPS 3.38 1.74 2.16 2.60 2.23 2.28 3.00 2.00%
P/EPS 124.82 13.62 29.37 32.87 24.84 25.26 14.89 42.50%
EY 0.80 7.34 3.40 3.04 4.03 3.96 6.72 -29.85%
DY 0.16 0.30 0.26 0.00 1.21 3.88 3.17 -39.19%
P/NAPS 1.29 0.89 1.13 1.32 1.19 1.70 3.23 -14.17%

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