[MIKROMB] YoY TTM Result on 31-Dec-2019 [#2]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 8.76%
YoY- 24.75%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 58,321 48,826 50,791 51,762 44,213 51,017 49,433 2.79%
PBT 8,370 3,788 5,958 5,810 6,810 11,945 13,249 -7.36%
Tax -1,636 -683 -2,263 -1,115 -2,828 -2,473 -2,525 -6.97%
NP 6,734 3,105 3,695 4,695 3,982 9,472 10,724 -7.45%
-
NP to SH 6,581 3,070 3,745 4,658 3,734 9,330 10,610 -7.64%
-
Tax Rate 19.55% 18.03% 37.98% 19.19% 41.53% 20.70% 19.06% -
Total Cost 51,587 45,721 47,096 47,067 40,231 41,545 38,709 4.90%
-
Net Worth 109,772 103,291 100,227 82,597 59,204 50,447 56,119 11.82%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 294 294 - 1,292 2,118 4,879 4,764 -37.12%
Div Payout % 4.48% 9.60% - 27.75% 56.74% 52.30% 44.91% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 109,772 103,291 100,227 82,597 59,204 50,447 56,119 11.82%
NOSH 589,226 589,226 589,226 589,226 430,892 430,892 305,660 11.55%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 11.55% 6.36% 7.27% 9.07% 9.01% 18.57% 21.69% -
ROE 6.00% 2.97% 3.74% 5.64% 6.31% 18.49% 18.91% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 9.90 8.29 8.62 10.28 10.26 14.06 16.17 -7.84%
EPS 1.12 0.52 0.64 0.93 0.87 2.57 3.47 -17.17%
DPS 0.05 0.05 0.00 0.26 0.49 1.34 1.56 -43.62%
NAPS 0.1863 0.1753 0.1701 0.1641 0.1374 0.139 0.1836 0.24%
Adjusted Per Share Value based on latest NOSH - 589,226
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 5.50 4.61 4.79 4.88 4.17 4.81 4.66 2.79%
EPS 0.62 0.29 0.35 0.44 0.35 0.88 1.00 -7.65%
DPS 0.03 0.03 0.00 0.12 0.20 0.46 0.45 -36.30%
NAPS 0.1036 0.0974 0.0946 0.0779 0.0559 0.0476 0.0529 11.84%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.21 0.19 0.215 0.195 0.21 0.47 0.505 -
P/RPS 2.12 2.29 2.49 1.90 2.05 3.34 3.12 -6.23%
P/EPS 18.80 36.47 33.83 21.07 24.23 18.28 14.55 4.36%
EY 5.32 2.74 2.96 4.75 4.13 5.47 6.87 -4.17%
DY 0.24 0.26 0.00 1.32 2.34 2.86 3.09 -34.66%
P/NAPS 1.13 1.08 1.26 1.19 1.53 3.38 2.75 -13.77%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 25/02/22 12/03/21 27/02/20 28/02/19 28/02/18 28/02/17 -
Price 0.165 0.18 0.245 0.18 0.245 0.385 0.54 -
P/RPS 1.67 2.17 2.84 1.75 2.39 2.74 3.34 -10.90%
P/EPS 14.77 34.55 38.55 19.45 28.27 14.98 15.56 -0.86%
EY 6.77 2.89 2.59 5.14 3.54 6.68 6.43 0.86%
DY 0.30 0.28 0.00 1.43 2.01 3.49 2.89 -31.43%
P/NAPS 0.89 1.03 1.44 1.10 1.78 2.77 2.94 -18.05%

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