[MICROLN] QoQ TTM Result on 31-Dec-2019 [#3]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
19-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 44.83%
YoY- 116.95%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 208,809 200,949 220,963 206,724 206,031 203,544 189,756 6.56%
PBT 15,634 15,502 14,221 11,837 8,222 3,584 1,326 415.70%
Tax -2,299 -3,200 -3,582 -2,936 -2,064 -664 -264 321.61%
NP 13,335 12,302 10,639 8,901 6,158 2,920 1,062 437.74%
-
NP to SH 13,286 12,302 10,640 8,994 6,210 2,914 926 487.59%
-
Tax Rate 14.71% 20.64% 25.19% 24.80% 25.10% 18.53% 19.91% -
Total Cost 195,474 188,647 210,324 197,823 199,873 200,624 188,694 2.37%
-
Net Worth 46,276 42,446 36,139 29,456 17,607 20,368 19,515 77.54%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 1,739 1,720 1,720 - - - - -
Div Payout % 13.09% 13.99% 16.17% - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 46,276 42,446 36,139 29,456 17,607 20,368 19,515 77.54%
NOSH 185,104 184,551 184,104 184,104 167,368 167,368 167,368 6.92%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 6.39% 6.12% 4.81% 4.31% 2.99% 1.43% 0.56% -
ROE 28.71% 28.98% 29.44% 30.53% 35.27% 14.31% 4.75% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 112.81 108.89 128.40 112.29 123.10 121.61 113.38 -0.33%
EPS 7.18 6.67 6.18 4.89 3.71 1.74 0.55 451.83%
DPS 0.94 0.93 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.23 0.21 0.16 0.1052 0.1217 0.1166 66.04%
Adjusted Per Share Value based on latest NOSH - 184,104
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 19.47 18.74 20.60 19.28 19.21 18.98 17.69 6.58%
EPS 1.24 1.15 0.99 0.84 0.58 0.27 0.09 471.97%
DPS 0.16 0.16 0.16 0.00 0.00 0.00 0.00 -
NAPS 0.0432 0.0396 0.0337 0.0275 0.0164 0.019 0.0182 77.66%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.66 0.77 0.70 0.875 0.55 0.35 0.41 -
P/RPS 1.47 0.71 0.55 0.78 0.45 0.29 0.36 154.81%
P/EPS 23.13 11.55 11.32 17.91 14.82 20.10 74.10 -53.88%
EY 4.32 8.66 8.83 5.58 6.75 4.97 1.35 116.69%
DY 0.57 1.21 1.43 0.00 0.00 0.00 0.00 -
P/NAPS 6.64 3.35 3.33 5.47 5.23 2.88 3.52 52.49%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 10/08/20 29/06/20 19/02/20 20/11/19 22/08/19 31/05/19 -
Price 1.76 1.95 0.75 0.90 0.67 0.55 0.375 -
P/RPS 1.56 1.79 0.58 0.80 0.54 0.45 0.33 180.87%
P/EPS 24.52 29.25 12.13 18.42 18.06 31.59 67.78 -49.13%
EY 4.08 3.42 8.24 5.43 5.54 3.17 1.48 96.24%
DY 0.53 0.48 1.33 0.00 0.00 0.00 0.00 -
P/NAPS 7.04 8.48 3.57 5.63 6.37 4.52 3.22 68.21%

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