[MICROLN] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 8.08%
YoY- 155.93%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 56,739 50,078 42,526 24,544 21,441 19,699 18,653 110.07%
PBT 12,990 11,189 7,890 3,651 3,591 3,401 2,523 198.46%
Tax -485 -874 -827 -854 -919 -725 -670 -19.39%
NP 12,505 10,315 7,063 2,797 2,672 2,676 1,853 257.52%
-
NP to SH 13,069 10,748 7,362 2,956 2,735 2,758 1,937 257.47%
-
Tax Rate 3.73% 7.81% 10.48% 23.39% 25.59% 21.32% 26.56% -
Total Cost 44,234 39,763 35,463 21,747 18,769 17,023 16,800 90.78%
-
Net Worth 38,792 40,009 36,119 32,026 30,311 30,823 30,814 16.60%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 1,329 1,329 1,302 12 12 12 12 2212.81%
Div Payout % 10.18% 12.37% 17.70% 0.43% 0.47% 0.47% 0.66% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 38,792 40,009 36,119 32,026 30,311 30,823 30,814 16.60%
NOSH 133,768 133,366 128,997 128,105 126,296 128,431 128,392 2.77%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 22.04% 20.60% 16.61% 11.40% 12.46% 13.58% 9.93% -
ROE 33.69% 26.86% 20.38% 9.23% 9.02% 8.95% 6.29% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 42.42 37.55 32.97 19.16 16.98 15.34 14.53 104.40%
EPS 9.77 8.06 5.71 2.31 2.17 2.15 1.51 247.62%
DPS 0.99 1.00 1.01 0.01 0.01 0.01 0.01 2046.04%
NAPS 0.29 0.30 0.28 0.25 0.24 0.24 0.24 13.45%
Adjusted Per Share Value based on latest NOSH - 128,105
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 5.29 4.67 3.96 2.29 2.00 1.84 1.74 110.00%
EPS 1.22 1.00 0.69 0.28 0.25 0.26 0.18 258.56%
DPS 0.12 0.12 0.12 0.00 0.00 0.00 0.00 -
NAPS 0.0362 0.0373 0.0337 0.0298 0.0282 0.0287 0.0287 16.75%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.585 0.60 0.51 0.25 0.21 0.20 0.12 -
P/RPS 1.38 1.60 1.55 1.30 1.24 1.30 0.83 40.38%
P/EPS 5.99 7.45 8.94 10.83 9.70 9.31 7.95 -17.21%
EY 16.70 13.43 11.19 9.23 10.31 10.74 12.57 20.87%
DY 1.70 1.66 1.98 0.04 0.05 0.05 0.08 668.62%
P/NAPS 2.02 2.00 1.82 1.00 0.88 0.83 0.50 153.87%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 21/05/13 20/02/13 21/11/12 15/08/12 03/05/12 15/02/12 -
Price 0.585 0.58 0.55 0.38 0.20 0.20 0.14 -
P/RPS 1.38 1.54 1.67 1.98 1.18 1.30 0.96 27.39%
P/EPS 5.99 7.20 9.64 16.47 9.24 9.31 9.28 -25.33%
EY 16.70 13.89 10.38 6.07 10.83 10.74 10.78 33.92%
DY 1.70 1.72 1.84 0.03 0.05 0.05 0.07 740.25%
P/NAPS 2.02 1.93 1.96 1.52 0.83 0.83 0.58 129.93%

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