[MICROLN] QoQ TTM Result on 30-Jun-2020 [#1]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
10-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- 15.62%
YoY- 322.17%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 178,177 207,933 208,809 200,949 220,963 206,724 206,031 -9.22%
PBT 33,608 18,618 15,634 15,502 14,221 11,837 8,222 155.42%
Tax -2,079 -2,261 -2,299 -3,200 -3,582 -2,936 -2,064 0.48%
NP 31,529 16,357 13,335 12,302 10,639 8,901 6,158 196.76%
-
NP to SH 31,506 16,151 13,286 12,302 10,640 8,994 6,210 194.96%
-
Tax Rate 6.19% 12.14% 14.71% 20.64% 25.19% 24.80% 25.10% -
Total Cost 146,648 191,576 195,474 188,647 210,324 197,823 199,873 -18.63%
-
Net Worth 120,609 101,246 46,276 42,446 36,139 29,456 17,607 260.26%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 18 1,739 1,739 1,720 1,720 - - -
Div Payout % 0.06% 10.77% 13.09% 13.99% 16.17% - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 120,609 101,246 46,276 42,446 36,139 29,456 17,607 260.26%
NOSH 241,290 241,060 185,104 184,551 184,104 184,104 167,368 27.58%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 17.70% 7.87% 6.39% 6.12% 4.81% 4.31% 2.99% -
ROE 26.12% 15.95% 28.71% 28.98% 29.44% 30.53% 35.27% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 73.87 108.85 112.81 108.89 128.40 112.29 123.10 -28.83%
EPS 13.06 8.45 7.18 6.67 6.18 4.89 3.71 131.23%
DPS 0.01 0.91 0.94 0.93 1.00 0.00 0.00 -
NAPS 0.50 0.53 0.25 0.23 0.21 0.16 0.1052 182.41%
Adjusted Per Share Value based on latest NOSH - 184,551
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 16.61 19.38 19.46 18.73 20.59 19.27 19.20 -9.20%
EPS 2.94 1.51 1.24 1.15 0.99 0.84 0.58 194.79%
DPS 0.00 0.16 0.16 0.16 0.16 0.00 0.00 -
NAPS 0.1124 0.0944 0.0431 0.0396 0.0337 0.0275 0.0164 260.39%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 2.62 2.22 1.66 0.77 0.70 0.875 0.55 -
P/RPS 3.55 2.04 1.47 0.71 0.55 0.78 0.45 295.79%
P/EPS 20.06 26.26 23.13 11.55 11.32 17.91 14.82 22.34%
EY 4.99 3.81 4.32 8.66 8.83 5.58 6.75 -18.22%
DY 0.00 0.41 0.57 1.21 1.43 0.00 0.00 -
P/NAPS 5.24 4.19 6.64 3.35 3.33 5.47 5.23 0.12%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 28/05/21 23/02/21 27/11/20 10/08/20 29/06/20 19/02/20 20/11/19 -
Price 2.45 2.43 1.76 1.95 0.75 0.90 0.67 -
P/RPS 3.32 2.23 1.56 1.79 0.58 0.80 0.54 235.23%
P/EPS 18.76 28.74 24.52 29.25 12.13 18.42 18.06 2.56%
EY 5.33 3.48 4.08 3.42 8.24 5.43 5.54 -2.54%
DY 0.00 0.37 0.53 0.48 1.33 0.00 0.00 -
P/NAPS 4.90 4.58 7.04 8.48 3.57 5.63 6.37 -16.03%

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