[MICROLN] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 149.05%
YoY- 280.07%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 59,424 56,739 50,078 42,526 24,544 21,441 19,699 108.63%
PBT 13,489 12,990 11,189 7,890 3,651 3,591 3,401 150.35%
Tax -305 -485 -874 -827 -854 -919 -725 -43.82%
NP 13,184 12,505 10,315 7,063 2,797 2,672 2,676 189.25%
-
NP to SH 13,792 13,069 10,748 7,362 2,956 2,735 2,758 192.14%
-
Tax Rate 2.26% 3.73% 7.81% 10.48% 23.39% 25.59% 21.32% -
Total Cost 46,240 44,234 39,763 35,463 21,747 18,769 17,023 94.56%
-
Net Worth 41,276 38,792 40,009 36,119 32,026 30,311 30,823 21.47%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 1,329 1,329 1,329 1,302 12 12 12 2199.60%
Div Payout % 9.64% 10.18% 12.37% 17.70% 0.43% 0.47% 0.47% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 41,276 38,792 40,009 36,119 32,026 30,311 30,823 21.47%
NOSH 137,588 133,768 133,366 128,997 128,105 126,296 128,431 4.69%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 22.19% 22.04% 20.60% 16.61% 11.40% 12.46% 13.58% -
ROE 33.41% 33.69% 26.86% 20.38% 9.23% 9.02% 8.95% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 43.19 42.42 37.55 32.97 19.16 16.98 15.34 99.26%
EPS 10.02 9.77 8.06 5.71 2.31 2.17 2.15 178.74%
DPS 0.97 0.99 1.00 1.01 0.01 0.01 0.01 2005.26%
NAPS 0.30 0.29 0.30 0.28 0.25 0.24 0.24 16.02%
Adjusted Per Share Value based on latest NOSH - 128,997
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 5.54 5.29 4.67 3.97 2.29 2.00 1.84 108.37%
EPS 1.29 1.22 1.00 0.69 0.28 0.26 0.26 190.61%
DPS 0.12 0.12 0.12 0.12 0.00 0.00 0.00 -
NAPS 0.0385 0.0362 0.0373 0.0337 0.0299 0.0283 0.0287 21.61%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.59 0.585 0.60 0.51 0.25 0.21 0.20 -
P/RPS 1.37 1.38 1.60 1.55 1.30 1.24 1.30 3.55%
P/EPS 5.89 5.99 7.45 8.94 10.83 9.70 9.31 -26.28%
EY 16.99 16.70 13.43 11.19 9.23 10.31 10.74 35.72%
DY 1.64 1.70 1.66 1.98 0.04 0.05 0.05 922.49%
P/NAPS 1.97 2.02 2.00 1.82 1.00 0.88 0.83 77.84%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 20/08/13 21/05/13 20/02/13 21/11/12 15/08/12 03/05/12 -
Price 0.745 0.585 0.58 0.55 0.38 0.20 0.20 -
P/RPS 1.72 1.38 1.54 1.67 1.98 1.18 1.30 20.49%
P/EPS 7.43 5.99 7.20 9.64 16.47 9.24 9.31 -13.94%
EY 13.46 16.70 13.89 10.38 6.07 10.83 10.74 16.22%
DY 1.30 1.70 1.72 1.84 0.03 0.05 0.05 775.90%
P/NAPS 2.48 2.02 1.93 1.96 1.52 0.83 0.83 107.31%

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