[MIKROMB] YoY TTM Result on 31-Mar-2014 [#3]

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
TTM Result
Revenue	49,692	46,208	36,942	28,725	28,594	24,335	23,094	13.60%
YoY %	7.54%	25.08%	28.61%	0.46%	17.50%	5.37%	-	-
Horiz. %	215.17%	200.09%	159.96%	124.38%	123.82%	105.37%	100.00%	-
PBT	13,647	12,481	9,179	5,612	6,727	5,456	5,261	17.20%
YoY %	9.34%	35.97%	63.56%	-16.57%	23.30%	3.71%	-	-
Horiz. %	259.40%	237.24%	174.47%	106.67%	127.87%	103.71%	100.00%	-
Tax	-2,858	-2,400	-1,222	-1,266	-1,309	-1,295	-1,582	10.34%
YoY %	-19.08%	-96.40%	3.48%	3.28%	-1.08%	18.14%	-	-
Horiz. %	180.66%	151.71%	77.24%	80.03%	82.74%	81.86%	100.00%	-
NP	10,789	10,081	7,957	4,346	5,418	4,161	3,679	19.62%
YoY %	7.02%	26.69%	83.09%	-19.79%	30.21%	13.10%	-	-
Horiz. %	293.26%	274.01%	216.28%	118.13%	147.27%	113.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,629	9,886	7,889	4,312	5,409	4,161	3,679	19.32%
YoY %	7.52%	25.31%	82.95%	-20.28%	29.99%	13.10%	-	-
Horiz. %	288.91%	268.71%	214.43%	117.21%	147.02%	113.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.94%	19.23%	13.31%	22.56%	19.46%	23.74%	30.07%	-
YoY %	8.89%	44.48%	-41.00%	15.93%	-18.03%	-21.05%	-	-
Horiz. %	69.64%	63.95%	44.26%	75.02%	64.72%	78.95%	100.00%	-
Total Cost	38,903	36,127	28,985	24,379	23,176	20,174	19,415	12.26%
YoY %	7.68%	24.64%	18.89%	5.19%	14.88%	3.91%	-	-
Horiz. %	200.38%	186.08%	149.29%	125.57%	119.37%	103.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	56,411	50,575	36,443	30,569	28,800	25,245	24,089	15.22%
YoY %	11.54%	38.78%	19.22%	6.14%	14.08%	4.80%	-	-
Horiz. %	234.18%	209.95%	151.28%	126.90%	119.56%	104.80%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Dividend
Div	4,764	3,247	2,714	910	2,694	895	3,028	7.83%
YoY %	46.72%	19.64%	198.24%	-66.22%	201.01%	-70.44%	-	-
Horiz. %	157.33%	107.23%	89.63%	30.05%	88.97%	29.56%	100.00%	-
Div Payout %	44.83%	32.85%	34.41%	21.12%	49.82%	21.51%	82.32%	-
YoY %	36.47%	-4.53%	62.93%	-57.61%	131.61%	-73.87%	-	-
Horiz. %	54.46%	39.91%	41.80%	25.66%	60.52%	26.13%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Equity
Net Worth	56,411	50,575	36,443	30,569	28,800	25,245	24,089	15.22%
YoY %	11.54%	38.78%	19.22%	6.14%	14.08%	4.80%	-	-
Horiz. %	234.18%	209.95%	151.28%	126.90%	119.56%	104.80%	100.00%	-
NOSH	307,540	307,076	281,200	182,179	181,594	176,666	176,999	9.63%
YoY %	0.15%	9.20%	54.35%	0.32%	2.79%	-0.19%	-	-
Horiz. %	173.75%	173.49%	158.87%	102.93%	102.60%	99.81%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Ratio Analysis
NP Margin	21.71%	21.82%	21.54%	15.13%	18.95%	17.10%	15.93%	-
YoY %	-0.50%	1.30%	42.37%	-20.16%	10.82%	7.34%	-	-
Horiz. %	136.28%	136.97%	135.22%	94.98%	118.96%	107.34%	100.00%	-
ROE	18.84%	19.55%	21.65%	14.11%	18.78%	16.48%	15.27%	-
YoY %	-3.63%	-9.70%	53.44%	-24.87%	13.96%	7.92%	-	-
Horiz. %	123.38%	128.03%	141.78%	92.40%	122.99%	107.92%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Per Share
RPS	16.23	15.05	13.14	15.77	15.75	13.77	13.05	3.69%
YoY %	7.84%	14.54%	-16.68%	0.13%	14.38%	5.52%	-	-
Horiz. %	124.37%	115.33%	100.69%	120.84%	120.69%	105.52%	100.00%	-
EPS	3.47	3.22	2.81	2.37	2.98	2.36	2.08	8.89%
YoY %	7.76%	14.59%	18.57%	-20.47%	26.27%	13.46%	-	-
Horiz. %	166.83%	154.81%	135.10%	113.94%	143.27%	113.46%	100.00%	-
DPS	1.56	1.06	0.97	0.50	1.48	0.50	1.71	-1.51%
YoY %	47.17%	9.28%	94.00%	-66.22%	196.00%	-70.76%	-	-
Horiz. %	91.23%	61.99%	56.73%	29.24%	86.55%	29.24%	100.00%	-
NAPS	0.1842	0.1647	0.1296	0.1678	0.1586	0.1429	0.1361	5.16%
YoY %	11.84%	27.08%	-22.77%	5.80%	10.99%	5.00%	-	-
Horiz. %	135.34%	121.01%	95.22%	123.29%	116.53%	105.00%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 182,179
RPS	4.69	4.36	3.49	2.71	2.70	2.30	2.18	13.60%
YoY %	7.57%	24.93%	28.78%	0.37%	17.39%	5.50%	-	-
Horiz. %	215.14%	200.00%	160.09%	124.31%	123.85%	105.50%	100.00%	-
EPS	1.00	0.93	0.74	0.41	0.51	0.39	0.35	19.10%
YoY %	7.53%	25.68%	80.49%	-19.61%	30.77%	11.43%	-	-
Horiz. %	285.71%	265.71%	211.43%	117.14%	145.71%	111.43%	100.00%	-
DPS	0.45	0.31	0.26	0.09	0.25	0.08	0.29	7.59%
YoY %	45.16%	19.23%	188.89%	-64.00%	212.50%	-72.41%	-	-
Horiz. %	155.17%	106.90%	89.66%	31.03%	86.21%	27.59%	100.00%	-
NAPS	0.0532	0.0477	0.0344	0.0288	0.0272	0.0238	0.0227	15.23%
YoY %	11.53%	38.66%	19.44%	5.88%	14.29%	4.85%	-	-
Horiz. %	234.36%	210.13%	151.54%	126.87%	119.82%	104.85%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	-
Price	0.60	0.53	0.325	0.235	0.20	0.21	0.22	-
P/RPS	3.70	3.52	2.47	1.49	1.27	1.52	1.69	13.93%
YoY %	5.11%	42.51%	65.77%	17.32%	-16.45%	-10.06%	-	-
Horiz. %	218.93%	208.28%	146.15%	88.17%	75.15%	89.94%	100.00%	-
P/EPS	17.29	16.46	11.58	9.93	6.71	8.92	10.58	8.52%
YoY %	5.04%	42.14%	16.62%	47.99%	-24.78%	-15.69%	-	-
Horiz. %	163.42%	155.58%	109.45%	93.86%	63.42%	84.31%	100.00%	-
EY	5.78	6.07	8.63	10.07	14.89	11.22	9.45	-7.85%
YoY %	-4.78%	-29.66%	-14.30%	-32.37%	32.71%	18.73%	-	-
Horiz. %	61.16%	64.23%	91.32%	106.56%	157.57%	118.73%	100.00%	-
DY	2.59	2.00	2.97	2.13	7.42	2.38	7.78	-16.73%
YoY %	29.50%	-32.66%	39.44%	-71.29%	211.76%	-69.41%	-	-
Horiz. %	33.29%	25.71%	38.17%	27.38%	95.37%	30.59%	100.00%	-
P/NAPS	3.26	3.22	2.51	1.40	1.26	1.47	1.62	12.34%
YoY %	1.24%	28.29%	79.29%	11.11%	-14.29%	-9.26%	-	-
Horiz. %	201.23%	198.77%	154.94%	86.42%	77.78%	90.74%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	29/05/17	30/05/16	27/05/15	28/05/14	21/05/13	31/05/12	24/05/11	-
Price	0.68	0.52	0.42	0.245	0.20	0.22	0.22	-
P/RPS	4.19	3.46	3.20	1.55	1.27	1.60	1.69	16.32%
YoY %	21.10%	8.12%	106.45%	22.05%	-20.63%	-5.33%	-	-
Horiz. %	247.93%	204.73%	189.35%	91.72%	75.15%	94.67%	100.00%	-
P/EPS	19.59	16.15	14.97	10.35	6.71	9.34	10.58	10.80%
YoY %	21.30%	7.88%	44.64%	54.25%	-28.16%	-11.72%	-	-
Horiz. %	185.16%	152.65%	141.49%	97.83%	63.42%	88.28%	100.00%	-
EY	5.10	6.19	6.68	9.66	14.89	10.71	9.45	-9.76%
YoY %	-17.61%	-7.34%	-30.85%	-35.12%	39.03%	13.33%	-	-
Horiz. %	53.97%	65.50%	70.69%	102.22%	157.57%	113.33%	100.00%	-
DY	2.29	2.03	2.30	2.04	7.42	2.27	7.78	-18.42%
YoY %	12.81%	-11.74%	12.75%	-72.51%	226.87%	-70.82%	-	-
Horiz. %	29.43%	26.09%	29.56%	26.22%	95.37%	29.18%	100.00%	-
P/NAPS	3.69	3.16	3.24	1.46	1.26	1.54	1.62	14.69%
YoY %	16.77%	-2.47%	121.92%	15.87%	-18.18%	-4.94%	-	-
Horiz. %	227.78%	195.06%	200.00%	90.12%	77.78%	95.06%	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