[MICROLN] QoQ TTM Result on 30-Sep-2022 [#2]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- 0.85%
YoY- -30.07%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 251,380 248,305 234,943 222,814 229,799 217,876 202,906 15.39%
PBT 27,074 30,556 31,480 33,693 33,552 32,719 45,368 -29.18%
Tax -3,509 -4,056 -5,068 -7,411 -7,430 -6,710 -5,470 -25.67%
NP 23,565 26,500 26,412 26,282 26,122 26,009 39,898 -29.67%
-
NP to SH 23,391 26,326 26,496 26,359 26,138 26,020 40,048 -30.19%
-
Tax Rate 12.96% 13.27% 16.10% 22.00% 22.14% 20.51% 12.06% -
Total Cost 227,815 221,805 208,531 196,532 203,677 191,867 163,008 25.07%
-
Net Worth 225,203 224,633 224,498 213,739 213,563 202,914 143,128 35.39%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 5,343 5,343 5,343 5,343 - - - -
Div Payout % 22.84% 20.30% 20.17% 20.27% - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 225,203 224,633 224,498 213,739 213,563 202,914 143,128 35.39%
NOSH 1,072,396 1,072,396 1,071,443 1,068,810 1,068,297 1,067,397 970,361 6.91%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 9.37% 10.67% 11.24% 11.80% 11.37% 11.94% 19.66% -
ROE 10.39% 11.72% 11.80% 12.33% 12.24% 12.82% 27.98% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 23.44 23.21 21.98 20.85 21.52 79.46 83.64 -57.27%
EPS 2.18 2.46 2.48 2.47 2.45 9.49 16.51 -74.16%
DPS 0.50 0.50 0.50 0.50 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.21 0.20 0.20 0.74 0.59 -49.87%
Adjusted Per Share Value based on latest NOSH - 1,068,810
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 23.43 23.14 21.90 20.77 21.42 20.31 18.91 15.40%
EPS 2.18 2.45 2.47 2.46 2.44 2.42 3.73 -30.16%
DPS 0.50 0.50 0.50 0.50 0.00 0.00 0.00 -
NAPS 0.2099 0.2094 0.2092 0.1992 0.199 0.1891 0.1334 35.39%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.91 0.845 0.915 0.605 0.58 0.61 0.62 -
P/RPS 3.88 3.64 4.16 2.90 2.70 0.77 0.74 202.72%
P/EPS 41.72 34.33 36.92 24.53 23.69 6.43 3.76 399.67%
EY 2.40 2.91 2.71 4.08 4.22 15.56 26.63 -79.98%
DY 0.55 0.59 0.55 0.83 0.00 0.00 0.00 -
P/NAPS 4.33 4.02 4.36 3.03 2.90 0.82 1.05 157.82%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 25/08/23 29/05/23 21/02/23 29/11/22 23/08/22 26/05/22 22/02/22 -
Price 0.915 0.89 0.745 1.00 0.615 0.60 0.60 -
P/RPS 3.90 3.83 3.39 4.80 2.86 0.76 0.72 209.38%
P/EPS 41.95 36.16 30.06 40.54 25.12 6.32 3.63 413.44%
EY 2.38 2.77 3.33 2.47 3.98 15.82 27.51 -80.52%
DY 0.55 0.56 0.67 0.50 0.00 0.00 0.00 -
P/NAPS 4.36 4.24 3.55 5.00 3.08 0.81 1.02 164.08%

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