[MIKROMB] YoY TTM Result on 31-Mar-2018 [#3]

Stock
[MIKROMB] MIKRO MSC BERHAD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -12.98%
YoY- -23.61%
Quarter Report
Latest QR
Upcoming QR
MIKROMB's Result
MIKROMB's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 54,842 50,095 45,235 49,156 49,692 46,208 36,942 6.80%
PBT 6,473 4,535 7,212 10,594 13,647 12,481 9,179 -5.65%
Tax -2,291 -750 -3,058 -2,356 -2,858 -2,400 -1,222 11.03%
NP 4,182 3,785 4,154 8,238 10,789 10,081 7,957 -10.15%
-
NP to SH 4,236 3,832 3,858 8,119 10,629 9,886 7,889 -9.83%
-
Tax Rate 35.39% 16.54% 42.40% 22.24% 20.94% 19.23% 13.31% -
Total Cost 50,660 46,310 41,081 40,918 38,903 36,127 28,985 9.74%
-
Net Worth 100,816 89,183 60,152 55,422 56,411 50,575 36,443 18.46%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - 3,411 4,879 4,764 3,247 2,714 -
Div Payout % - - 88.43% 60.11% 44.83% 32.85% 34.41% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 100,816 89,183 60,152 55,422 56,411 50,575 36,443 18.46%
NOSH 589,226 589,226 430,892 430,892 307,540 307,076 281,200 13.10%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 7.63% 7.56% 9.18% 16.76% 21.71% 21.82% 21.54% -
ROE 4.20% 4.30% 6.41% 14.65% 18.84% 19.55% 21.65% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 9.31 9.23 10.50 12.50 16.23 15.05 13.14 -5.57%
EPS 0.72 0.71 0.90 2.06 3.47 3.22 2.81 -20.28%
DPS 0.00 0.00 0.80 1.24 1.56 1.06 0.97 -
NAPS 0.1711 0.1643 0.1396 0.1409 0.1842 0.1647 0.1296 4.73%
Adjusted Per Share Value based on latest NOSH - 430,892
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 5.17 4.73 4.27 4.64 4.69 4.36 3.49 6.76%
EPS 0.40 0.36 0.36 0.77 1.00 0.93 0.74 -9.73%
DPS 0.00 0.00 0.32 0.46 0.45 0.31 0.26 -
NAPS 0.0951 0.0841 0.0567 0.0523 0.0532 0.0477 0.0344 18.45%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.245 0.14 0.255 0.305 0.60 0.53 0.325 -
P/RPS 2.63 1.52 2.43 2.44 3.70 3.52 2.47 1.05%
P/EPS 34.08 19.83 28.48 14.78 17.29 16.46 11.58 19.69%
EY 2.93 5.04 3.51 6.77 5.78 6.07 8.63 -16.46%
DY 0.00 0.00 3.14 4.07 2.59 2.00 2.97 -
P/NAPS 1.43 0.85 1.83 2.16 3.26 3.22 2.51 -8.94%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 18/06/21 25/06/20 27/05/19 25/05/18 29/05/17 30/05/16 27/05/15 -
Price 0.275 0.195 0.22 0.32 0.68 0.52 0.42 -
P/RPS 2.95 2.11 2.10 2.56 4.19 3.46 3.20 -1.34%
P/EPS 38.25 27.62 24.57 15.50 19.59 16.15 14.97 16.90%
EY 2.61 3.62 4.07 6.45 5.10 6.19 6.68 -14.48%
DY 0.00 0.00 3.64 3.88 2.29 2.03 2.30 -
P/NAPS 1.61 1.19 1.58 2.27 3.69 3.16 3.24 -10.99%

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