[MICROLN] QoQ TTM Result on 31-Dec-2020 [#3]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 21.56%
YoY- 79.58%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 186,920 185,803 178,177 207,933 208,809 200,949 220,963 -10.54%
PBT 40,104 37,560 33,608 18,618 15,634 15,502 14,221 99.47%
Tax -2,468 -2,379 -2,079 -2,261 -2,299 -3,200 -3,582 -21.97%
NP 37,636 35,181 31,529 16,357 13,335 12,302 10,639 131.98%
-
NP to SH 37,693 35,150 31,506 16,151 13,286 12,302 10,640 132.20%
-
Tax Rate 6.15% 6.33% 6.19% 12.14% 14.71% 20.64% 25.19% -
Total Cost 149,284 150,622 146,648 191,576 195,474 188,647 210,324 -20.41%
-
Net Worth 135,546 125,470 120,609 101,246 46,276 42,446 36,139 141.20%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 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
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 135,546 125,470 120,609 101,246 46,276 42,446 36,139 141.20%
NOSH 970,361 241,290 241,290 241,060 185,104 184,551 184,104 202.55%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 20.13% 18.93% 17.70% 7.87% 6.39% 6.12% 4.81% -
ROE 27.81% 28.01% 26.12% 15.95% 28.71% 28.98% 29.44% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 77.22 77.00 73.87 108.85 112.81 108.89 128.40 -28.72%
EPS 15.57 14.57 13.06 8.45 7.18 6.67 6.18 85.05%
DPS 0.00 0.01 0.01 0.91 0.94 0.93 1.00 -
NAPS 0.56 0.52 0.50 0.53 0.25 0.23 0.21 92.18%
Adjusted Per Share Value based on latest NOSH - 241,060
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 17.43 17.33 16.61 19.39 19.47 18.74 20.60 -10.53%
EPS 3.51 3.28 2.94 1.51 1.24 1.15 0.99 132.33%
DPS 0.00 0.00 0.00 0.16 0.16 0.16 0.16 -
NAPS 0.1264 0.117 0.1125 0.0944 0.0432 0.0396 0.0337 141.21%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.61 2.56 2.62 2.22 1.66 0.77 0.70 -
P/RPS 0.79 3.32 3.55 2.04 1.47 0.71 0.55 27.27%
P/EPS 3.92 17.57 20.06 26.26 23.13 11.55 11.32 -50.65%
EY 25.53 5.69 4.99 3.81 4.32 8.66 8.83 102.82%
DY 0.00 0.00 0.00 0.41 0.57 1.21 1.43 -
P/NAPS 1.09 4.92 5.24 4.19 6.64 3.35 3.33 -52.47%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 22/11/21 24/08/21 28/05/21 23/02/21 27/11/20 10/08/20 29/06/20 -
Price 0.60 0.65 2.45 2.43 1.76 1.95 0.75 -
P/RPS 0.78 0.84 3.32 2.23 1.56 1.79 0.58 21.81%
P/EPS 3.85 4.46 18.76 28.74 24.52 29.25 12.13 -53.43%
EY 25.95 22.41 5.33 3.48 4.08 3.42 8.24 114.70%
DY 0.00 0.01 0.00 0.37 0.53 0.48 1.33 -
P/NAPS 1.07 1.25 4.90 4.58 7.04 8.48 3.57 -55.18%

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