[MICROLN] QoQ TTM Result on 30-Jun-2021 [#1]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
24-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- 11.57%
YoY- 185.73%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 217,876 202,906 186,920 185,803 178,177 207,933 208,809 2.87%
PBT 32,719 45,368 40,104 37,560 33,608 18,618 15,634 63.68%
Tax -6,710 -5,470 -2,468 -2,379 -2,079 -2,261 -2,299 104.36%
NP 26,009 39,898 37,636 35,181 31,529 16,357 13,335 56.16%
-
NP to SH 26,020 40,048 37,693 35,150 31,506 16,151 13,286 56.59%
-
Tax Rate 20.51% 12.06% 6.15% 6.33% 6.19% 12.14% 14.71% -
Total Cost 191,867 163,008 149,284 150,622 146,648 191,576 195,474 -1.23%
-
Net Worth 202,914 143,128 135,546 125,470 120,609 101,246 46,276 168.14%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - 18 18 1,739 1,739 -
Div Payout % - - - 0.05% 0.06% 10.77% 13.09% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 202,914 143,128 135,546 125,470 120,609 101,246 46,276 168.14%
NOSH 1,067,397 970,361 970,361 241,290 241,290 241,060 185,104 221.91%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 11.94% 19.66% 20.13% 18.93% 17.70% 7.87% 6.39% -
ROE 12.82% 27.98% 27.81% 28.01% 26.12% 15.95% 28.71% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 79.46 83.64 77.22 77.00 73.87 108.85 112.81 -20.85%
EPS 9.49 16.51 15.57 14.57 13.06 8.45 7.18 20.45%
DPS 0.00 0.00 0.00 0.01 0.01 0.91 0.94 -
NAPS 0.74 0.59 0.56 0.52 0.50 0.53 0.25 106.29%
Adjusted Per Share Value based on latest NOSH - 241,290
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 20.31 18.91 17.42 17.32 16.61 19.38 19.46 2.89%
EPS 2.42 3.73 3.51 3.28 2.94 1.51 1.24 56.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.16 0.16 -
NAPS 0.1891 0.1334 0.1263 0.1169 0.1124 0.0944 0.0431 168.24%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.61 0.62 0.61 2.56 2.62 2.22 1.66 -
P/RPS 0.77 0.74 0.79 3.32 3.55 2.04 1.47 -35.04%
P/EPS 6.43 3.76 3.92 17.57 20.06 26.26 23.13 -57.43%
EY 15.56 26.63 25.53 5.69 4.99 3.81 4.32 135.15%
DY 0.00 0.00 0.00 0.00 0.00 0.41 0.57 -
P/NAPS 0.82 1.05 1.09 4.92 5.24 4.19 6.64 -75.23%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 22/02/22 22/11/21 24/08/21 28/05/21 23/02/21 27/11/20 -
Price 0.60 0.60 0.60 0.65 2.45 2.43 1.76 -
P/RPS 0.76 0.72 0.78 0.84 3.32 2.23 1.56 -38.11%
P/EPS 6.32 3.63 3.85 4.46 18.76 28.74 24.52 -59.53%
EY 15.82 27.51 25.95 22.41 5.33 3.48 4.08 147.01%
DY 0.00 0.00 0.00 0.01 0.00 0.37 0.53 -
P/NAPS 0.81 1.02 1.07 1.25 4.90 4.58 7.04 -76.37%

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