[MIKROMB] YoY TTM Result on 30-Sep-2021 [#1]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -21.14%
YoY- -0.81%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 58,965 54,841 55,840 53,265 49,901 47,687 44,498 4.79%
PBT 39,881 2,990 8,859 5,171 5,808 5,565 7,265 32.78%
Tax -2,004 -1,382 -1,591 -1,337 -1,870 -1,167 -3,015 -6.57%
NP 37,877 1,608 7,268 3,834 3,938 4,398 4,250 43.94%
-
NP to SH 37,885 1,485 7,137 3,912 3,944 4,283 4,008 45.35%
-
Tax Rate 5.02% 46.22% 17.96% 25.86% 32.20% 20.97% 41.50% -
Total Cost 21,088 53,233 48,572 49,431 45,963 43,289 40,248 -10.20%
-
Net Worth 238,817 144,088 109,065 101,995 98,400 89,595 59,463 26.05%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - 304 294 294 - 1,292 3,933 -
Div Payout % - 20.52% 4.13% 7.53% - 30.18% 98.14% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 238,817 144,088 109,065 101,995 98,400 89,595 59,463 26.05%
NOSH 1,060,000 1,073,490 589,226 589,226 589,226 589,226 430,892 16.17%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 64.24% 2.93% 13.02% 7.20% 7.89% 9.22% 9.55% -
ROE 15.86% 1.03% 6.54% 3.84% 4.01% 4.78% 6.74% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 5.56 6.66 9.48 9.04 8.47 8.52 10.33 -9.80%
EPS 3.57 0.18 1.21 0.66 0.67 0.76 0.93 25.10%
DPS 0.00 0.04 0.05 0.05 0.00 0.23 0.91 -
NAPS 0.2253 0.1749 0.1851 0.1731 0.167 0.16 0.138 8.50%
Adjusted Per Share Value based on latest NOSH - 589,226
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 5.56 5.17 5.27 5.03 4.71 4.50 4.20 4.78%
EPS 3.57 0.14 0.67 0.37 0.37 0.40 0.38 45.21%
DPS 0.00 0.03 0.03 0.03 0.00 0.12 0.37 -
NAPS 0.2253 0.1359 0.1029 0.0962 0.0928 0.0845 0.0561 26.04%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.23 0.235 0.16 0.215 0.205 0.19 0.315 -
P/RPS 4.13 3.53 1.69 2.38 2.42 2.23 3.05 5.17%
P/EPS 6.44 130.37 13.21 32.38 30.63 24.84 33.87 -24.15%
EY 15.54 0.77 7.57 3.09 3.27 4.03 2.95 31.87%
DY 0.00 0.16 0.31 0.23 0.00 1.21 2.90 -
P/NAPS 1.02 1.34 0.86 1.24 1.23 1.19 2.28 -12.53%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 28/11/24 30/11/23 16/11/22 30/11/21 26/11/20 02/12/19 30/11/18 -
Price 0.225 0.225 0.165 0.195 0.22 0.19 0.235 -
P/RPS 4.04 3.38 1.74 2.16 2.60 2.23 2.28 9.99%
P/EPS 6.30 124.82 13.62 29.37 32.87 24.84 25.26 -20.64%
EY 15.88 0.80 7.34 3.40 3.04 4.03 3.96 26.01%
DY 0.00 0.16 0.30 0.26 0.00 1.21 3.88 -
P/NAPS 1.00 1.29 0.89 1.13 1.32 1.19 1.70 -8.45%

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