[MIKROMB] YoY TTM Result on 31-Mar-2015 [#3]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 9.55%
YoY- 82.95%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 49,156 49,692 46,208 36,942 28,725 28,594 24,335 12.42%
PBT 10,594 13,647 12,481 9,179 5,612 6,727 5,456 11.68%
Tax -2,356 -2,858 -2,400 -1,222 -1,266 -1,309 -1,295 10.48%
NP 8,238 10,789 10,081 7,957 4,346 5,418 4,161 12.05%
-
NP to SH 8,119 10,629 9,886 7,889 4,312 5,409 4,161 11.77%
-
Tax Rate 22.24% 20.94% 19.23% 13.31% 22.56% 19.46% 23.74% -
Total Cost 40,918 38,903 36,127 28,985 24,379 23,176 20,174 12.50%
-
Net Worth 55,422 56,411 50,575 36,443 30,569 28,800 25,245 13.99%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 4,879 4,764 3,247 2,714 910 2,694 895 32.64%
Div Payout % 60.11% 44.83% 32.85% 34.41% 21.12% 49.82% 21.51% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 55,422 56,411 50,575 36,443 30,569 28,800 25,245 13.99%
NOSH 430,892 307,540 307,076 281,200 182,179 181,594 176,666 16.01%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 16.76% 21.71% 21.82% 21.54% 15.13% 18.95% 17.10% -
ROE 14.65% 18.84% 19.55% 21.65% 14.11% 18.78% 16.48% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 12.50 16.23 15.05 13.14 15.77 15.75 13.77 -1.59%
EPS 2.06 3.47 3.22 2.81 2.37 2.98 2.36 -2.23%
DPS 1.24 1.56 1.06 0.97 0.50 1.48 0.50 16.33%
NAPS 0.1409 0.1842 0.1647 0.1296 0.1678 0.1586 0.1429 -0.23%
Adjusted Per Share Value based on latest NOSH - 281,200
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 4.64 4.69 4.36 3.49 2.71 2.70 2.30 12.40%
EPS 0.77 1.00 0.93 0.74 0.41 0.51 0.39 11.99%
DPS 0.46 0.45 0.31 0.26 0.09 0.25 0.08 33.83%
NAPS 0.0523 0.0532 0.0477 0.0344 0.0288 0.0272 0.0238 14.01%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.305 0.60 0.53 0.325 0.235 0.20 0.21 -
P/RPS 2.44 3.70 3.52 2.47 1.49 1.27 1.52 8.20%
P/EPS 14.78 17.29 16.46 11.58 9.93 6.71 8.92 8.77%
EY 6.77 5.78 6.07 8.63 10.07 14.89 11.22 -8.07%
DY 4.07 2.59 2.00 2.97 2.13 7.42 2.38 9.34%
P/NAPS 2.16 3.26 3.22 2.51 1.40 1.26 1.47 6.62%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 25/05/18 29/05/17 30/05/16 27/05/15 28/05/14 21/05/13 31/05/12 -
Price 0.32 0.68 0.52 0.42 0.245 0.20 0.22 -
P/RPS 2.56 4.19 3.46 3.20 1.55 1.27 1.60 8.14%
P/EPS 15.50 19.59 16.15 14.97 10.35 6.71 9.34 8.80%
EY 6.45 5.10 6.19 6.68 9.66 14.89 10.71 -8.10%
DY 3.88 2.29 2.03 2.30 2.04 7.42 2.27 9.34%
P/NAPS 2.27 3.69 3.16 3.24 1.46 1.26 1.54 6.67%

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