[MICROLN] QoQ TTM Result on 30-Sep-2020 [#2]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- 8.0%
YoY- 113.95%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 185,803 178,177 207,933 208,809 200,949 220,963 206,724 -6.87%
PBT 37,560 33,608 18,618 15,634 15,502 14,221 11,837 116.08%
Tax -2,379 -2,079 -2,261 -2,299 -3,200 -3,582 -2,936 -13.09%
NP 35,181 31,529 16,357 13,335 12,302 10,639 8,901 150.19%
-
NP to SH 35,150 31,506 16,151 13,286 12,302 10,640 8,994 148.31%
-
Tax Rate 6.33% 6.19% 12.14% 14.71% 20.64% 25.19% 24.80% -
Total Cost 150,622 146,648 191,576 195,474 188,647 210,324 197,823 -16.63%
-
Net Worth 125,470 120,609 101,246 46,276 42,446 36,139 29,456 163.00%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 18 18 1,739 1,739 1,720 1,720 - -
Div Payout % 0.05% 0.06% 10.77% 13.09% 13.99% 16.17% - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 125,470 120,609 101,246 46,276 42,446 36,139 29,456 163.00%
NOSH 241,290 241,290 241,060 185,104 184,551 184,104 184,104 19.78%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 18.93% 17.70% 7.87% 6.39% 6.12% 4.81% 4.31% -
ROE 28.01% 26.12% 15.95% 28.71% 28.98% 29.44% 30.53% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 77.00 73.87 108.85 112.81 108.89 128.40 112.29 -22.25%
EPS 14.57 13.06 8.45 7.18 6.67 6.18 4.89 107.19%
DPS 0.01 0.01 0.91 0.94 0.93 1.00 0.00 -
NAPS 0.52 0.50 0.53 0.25 0.23 0.21 0.16 119.56%
Adjusted Per Share Value based on latest NOSH - 185,104
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 17.33 16.61 19.39 19.47 18.74 20.60 19.28 -6.86%
EPS 3.28 2.94 1.51 1.24 1.15 0.99 0.84 148.17%
DPS 0.00 0.00 0.16 0.16 0.16 0.16 0.00 -
NAPS 0.117 0.1125 0.0944 0.0432 0.0396 0.0337 0.0275 162.79%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 2.56 2.62 2.22 1.66 0.77 0.70 0.875 -
P/RPS 3.32 3.55 2.04 1.47 0.71 0.55 0.78 162.87%
P/EPS 17.57 20.06 26.26 23.13 11.55 11.32 17.91 -1.27%
EY 5.69 4.99 3.81 4.32 8.66 8.83 5.58 1.31%
DY 0.00 0.00 0.41 0.57 1.21 1.43 0.00 -
P/NAPS 4.92 5.24 4.19 6.64 3.35 3.33 5.47 -6.82%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 24/08/21 28/05/21 23/02/21 27/11/20 10/08/20 29/06/20 19/02/20 -
Price 0.65 2.45 2.43 1.76 1.95 0.75 0.90 -
P/RPS 0.84 3.32 2.23 1.56 1.79 0.58 0.80 3.30%
P/EPS 4.46 18.76 28.74 24.52 29.25 12.13 18.42 -61.18%
EY 22.41 5.33 3.48 4.08 3.42 8.24 5.43 157.51%
DY 0.01 0.00 0.37 0.53 0.48 1.33 0.00 -
P/NAPS 1.25 4.90 4.58 7.04 8.48 3.57 5.63 -63.36%

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