[MIKROMB] YoY TTM Result on 31-Dec-2013 [#2]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -4.43%
YoY- -9.52%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 49,433 45,368 34,291 27,974 26,314 25,066 22,601 13.91%
PBT 13,249 13,082 8,269 5,164 5,948 5,843 5,104 17.21%
Tax -2,525 -2,883 -1,011 -1,002 -1,350 -1,398 -1,585 8.06%
NP 10,724 10,199 7,258 4,162 4,598 4,445 3,519 20.38%
-
NP to SH 10,610 9,999 7,201 4,144 4,580 4,445 3,519 20.17%
-
Tax Rate 19.06% 22.04% 12.23% 19.40% 22.70% 23.93% 31.05% -
Total Cost 38,709 35,169 27,033 23,812 21,716 20,621 19,082 12.49%
-
Net Worth 56,119 50,230 35,600 29,070 27,071 25,138 24,194 15.03%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 4,764 4,653 2,219 907 1,786 895 4,796 -0.11%
Div Payout % 44.91% 46.54% 30.82% 21.91% 39.02% 20.14% 136.30% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 56,119 50,230 35,600 29,070 27,071 25,138 24,194 15.03%
NOSH 305,660 306,470 275,757 181,805 178,690 179,047 173,809 9.85%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 21.69% 22.48% 21.17% 14.88% 17.47% 17.73% 15.57% -
ROE 18.91% 19.91% 20.23% 14.25% 16.92% 17.68% 14.54% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 16.17 14.80 12.44 15.39 14.73 14.00 13.00 3.70%
EPS 3.47 3.26 2.61 2.28 2.56 2.48 2.02 9.42%
DPS 1.56 1.52 0.80 0.50 1.00 0.50 2.75 -9.00%
NAPS 0.1836 0.1639 0.1291 0.1599 0.1515 0.1404 0.1392 4.71%
Adjusted Per Share Value based on latest NOSH - 181,805
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 4.66 4.28 3.24 2.64 2.48 2.36 2.13 13.92%
EPS 1.00 0.94 0.68 0.39 0.43 0.42 0.33 20.27%
DPS 0.45 0.44 0.21 0.09 0.17 0.08 0.45 0.00%
NAPS 0.0529 0.0474 0.0336 0.0274 0.0255 0.0237 0.0228 15.04%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.505 0.40 0.235 0.23 0.20 0.19 0.19 -
P/RPS 3.12 2.70 1.89 1.49 1.36 1.36 1.46 13.47%
P/EPS 14.55 12.26 9.00 10.09 7.80 7.65 9.38 7.58%
EY 6.87 8.16 11.11 9.91 12.82 13.07 10.66 -7.05%
DY 3.09 3.80 3.42 2.17 5.00 2.63 14.47 -22.66%
P/NAPS 2.75 2.44 1.82 1.44 1.32 1.35 1.36 12.43%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 26/02/16 13/02/15 24/02/14 28/02/13 29/02/12 24/02/11 -
Price 0.54 0.53 0.34 0.245 0.21 0.20 0.265 -
P/RPS 3.34 3.58 2.73 1.59 1.43 1.43 2.04 8.55%
P/EPS 15.56 16.24 13.02 10.75 8.19 8.06 13.09 2.92%
EY 6.43 6.16 7.68 9.30 12.21 12.41 7.64 -2.83%
DY 2.89 2.87 2.37 2.04 4.76 2.50 10.38 -19.17%
P/NAPS 2.94 3.23 2.63 1.53 1.39 1.42 1.90 7.54%

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