[MICROLN] QoQ TTM Result on 30-Sep-2019 [#2]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
20-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 113.11%
YoY- 111.17%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 200,949 220,963 206,724 206,031 203,544 189,756 184,545 5.84%
PBT 15,502 14,221 11,837 8,222 3,584 1,326 -54,445 -
Tax -3,200 -3,582 -2,936 -2,064 -664 -264 1,203 -
NP 12,302 10,639 8,901 6,158 2,920 1,062 -53,242 -
-
NP to SH 12,302 10,640 8,994 6,210 2,914 926 -53,059 -
-
Tax Rate 20.64% 25.19% 24.80% 25.10% 18.53% 19.91% - -
Total Cost 188,647 210,324 197,823 199,873 200,624 188,694 237,787 -14.31%
-
Net Worth 42,446 36,139 29,456 17,607 20,368 19,515 30,527 24.60%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 1,720 1,720 - - - - - -
Div Payout % 13.99% 16.17% - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 42,446 36,139 29,456 17,607 20,368 19,515 30,527 24.60%
NOSH 184,551 184,104 184,104 167,368 167,368 167,368 167,368 6.73%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 6.12% 4.81% 4.31% 2.99% 1.43% 0.56% -28.85% -
ROE 28.98% 29.44% 30.53% 35.27% 14.31% 4.75% -173.80% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 108.89 128.40 112.29 123.10 121.61 113.38 110.26 -0.83%
EPS 6.67 6.18 4.89 3.71 1.74 0.55 -31.70 -
DPS 0.93 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.21 0.16 0.1052 0.1217 0.1166 0.1824 16.73%
Adjusted Per Share Value based on latest NOSH - 167,368
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 18.73 20.59 19.27 19.20 18.97 17.68 17.20 5.85%
EPS 1.15 0.99 0.84 0.58 0.27 0.09 -4.94 -
DPS 0.16 0.16 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0396 0.0337 0.0275 0.0164 0.019 0.0182 0.0285 24.54%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.77 0.70 0.875 0.55 0.35 0.41 0.54 -
P/RPS 0.71 0.55 0.78 0.45 0.29 0.36 0.49 28.07%
P/EPS 11.55 11.32 17.91 14.82 20.10 74.10 -1.70 -
EY 8.66 8.83 5.58 6.75 4.97 1.35 -58.71 -
DY 1.21 1.43 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.35 3.33 5.47 5.23 2.88 3.52 2.96 8.60%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 10/08/20 29/06/20 19/02/20 20/11/19 22/08/19 31/05/19 27/02/19 -
Price 1.95 0.75 0.90 0.67 0.55 0.375 0.45 -
P/RPS 1.79 0.58 0.80 0.54 0.45 0.33 0.41 167.36%
P/EPS 29.25 12.13 18.42 18.06 31.59 67.78 -1.42 -
EY 3.42 8.24 5.43 5.54 3.17 1.48 -70.45 -
DY 0.48 1.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.48 3.57 5.63 6.37 4.52 3.22 2.47 127.75%

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