[MICROLN] QoQ Annualized Quarter Result on 30-Sep-2021 [#2]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
22-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 4.58%
YoY- 82.97%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 215,428 217,876 221,284 209,850 167,736 178,177 188,312 9.40%
PBT 30,644 32,719 33,826 29,822 27,312 33,608 18,146 41.94%
Tax -4,080 -6,710 -5,872 -2,648 -1,200 -2,079 -1,350 109.45%
NP 26,564 26,009 27,954 27,174 26,112 31,529 16,796 35.85%
-
NP to SH 26,564 26,020 28,025 27,288 26,092 31,506 16,636 36.73%
-
Tax Rate 13.31% 20.51% 17.36% 8.88% 4.39% 6.19% 7.44% -
Total Cost 188,864 191,867 193,329 182,676 141,624 146,648 171,516 6.65%
-
Net Worth 213,563 202,914 143,128 135,546 125,470 120,609 101,246 64.69%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - 24 - -
Div Payout % - - - - - 0.08% - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 213,563 202,914 143,128 135,546 125,470 120,609 101,246 64.69%
NOSH 1,068,297 1,067,397 970,361 970,361 241,290 241,290 241,060 170.53%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 12.33% 11.94% 12.63% 12.95% 15.57% 17.70% 8.92% -
ROE 12.44% 12.82% 19.58% 20.13% 20.80% 26.12% 16.43% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 20.17 79.46 91.22 86.70 69.52 73.87 98.58 -65.37%
EPS 2.48 10.42 11.57 11.24 10.80 15.74 8.71 -56.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.20 0.74 0.59 0.56 0.52 0.50 0.53 -47.87%
Adjusted Per Share Value based on latest NOSH - 970,361
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 20.09 20.32 20.63 19.57 15.64 16.61 17.56 9.41%
EPS 2.48 2.43 2.61 2.54 2.43 2.94 1.55 36.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1991 0.1892 0.1335 0.1264 0.117 0.1125 0.0944 64.68%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.58 0.61 0.62 0.61 2.56 2.62 2.22 -
P/RPS 2.87 0.77 0.68 0.70 3.68 3.55 2.25 17.66%
P/EPS 23.31 6.43 5.37 5.41 23.67 20.06 25.49 -5.80%
EY 4.29 15.56 18.63 18.48 4.22 4.99 3.92 6.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.90 0.82 1.05 1.09 4.92 5.24 4.19 -21.80%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 26/05/22 22/02/22 22/11/21 24/08/21 28/05/21 23/02/21 -
Price 0.615 0.60 0.60 0.60 0.65 2.45 2.43 -
P/RPS 3.05 0.76 0.66 0.69 0.94 3.32 2.47 15.14%
P/EPS 24.72 6.32 5.19 5.32 6.01 18.76 27.90 -7.77%
EY 4.05 15.82 19.25 18.79 16.64 5.33 3.58 8.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.08 0.81 1.02 1.07 1.25 4.90 4.58 -23.29%

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