[MICROLN] QoQ TTM Result on 30-Sep-2021 [#2]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
22-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 7.23%
YoY- 183.7%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 229,799 217,876 202,906 186,920 185,803 178,177 207,933 6.91%
PBT 33,552 32,719 45,368 40,104 37,560 33,608 18,618 48.24%
Tax -7,430 -6,710 -5,470 -2,468 -2,379 -2,079 -2,261 121.51%
NP 26,122 26,009 39,898 37,636 35,181 31,529 16,357 36.74%
-
NP to SH 26,138 26,020 40,048 37,693 35,150 31,506 16,151 37.96%
-
Tax Rate 22.14% 20.51% 12.06% 6.15% 6.33% 6.19% 12.14% -
Total Cost 203,677 191,867 163,008 149,284 150,622 146,648 191,576 4.17%
-
Net Worth 213,563 202,914 143,128 135,546 125,470 120,609 101,246 64.69%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - 18 18 1,739 -
Div Payout % - - - - 0.05% 0.06% 10.77% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 213,563 202,914 143,128 135,546 125,470 120,609 101,246 64.69%
NOSH 1,068,297 1,067,397 970,361 970,361 241,290 241,290 241,060 170.53%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 11.37% 11.94% 19.66% 20.13% 18.93% 17.70% 7.87% -
ROE 12.24% 12.82% 27.98% 27.81% 28.01% 26.12% 15.95% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 21.52 79.46 83.64 77.22 77.00 73.87 108.85 -66.16%
EPS 2.45 9.49 16.51 15.57 14.57 13.06 8.45 -56.29%
DPS 0.00 0.00 0.00 0.00 0.01 0.01 0.91 -
NAPS 0.20 0.74 0.59 0.56 0.52 0.50 0.53 -47.87%
Adjusted Per Share Value based on latest NOSH - 970,361
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 21.42 20.31 18.91 17.42 17.32 16.61 19.38 6.91%
EPS 2.44 2.42 3.73 3.51 3.28 2.94 1.51 37.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.16 -
NAPS 0.199 0.1891 0.1334 0.1263 0.1169 0.1124 0.0944 64.63%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.58 0.61 0.62 0.61 2.56 2.62 2.22 -
P/RPS 2.70 0.77 0.74 0.79 3.32 3.55 2.04 20.60%
P/EPS 23.69 6.43 3.76 3.92 17.57 20.06 26.26 -6.65%
EY 4.22 15.56 26.63 25.53 5.69 4.99 3.81 7.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.41 -
P/NAPS 2.90 0.82 1.05 1.09 4.92 5.24 4.19 -21.80%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 26/05/22 22/02/22 22/11/21 24/08/21 28/05/21 23/02/21 -
Price 0.615 0.60 0.60 0.60 0.65 2.45 2.43 -
P/RPS 2.86 0.76 0.72 0.78 0.84 3.32 2.23 18.09%
P/EPS 25.12 6.32 3.63 3.85 4.46 18.76 28.74 -8.60%
EY 3.98 15.82 27.51 25.95 22.41 5.33 3.48 9.38%
DY 0.00 0.00 0.00 0.00 0.01 0.00 0.37 -
P/NAPS 3.08 0.81 1.02 1.07 1.25 4.90 4.58 -23.29%

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