[MICROLN] QoQ TTM Result on 31-Dec-2022 [#3]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
21-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- 0.52%
YoY- -33.84%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 272,907 251,380 248,305 234,943 222,814 229,799 217,876 16.18%
PBT 19,210 27,074 30,556 31,480 33,693 33,552 32,719 -29.86%
Tax -2,738 -3,509 -4,056 -5,068 -7,411 -7,430 -6,710 -44.95%
NP 16,472 23,565 26,500 26,412 26,282 26,122 26,009 -26.23%
-
NP to SH 16,175 23,391 26,326 26,496 26,359 26,138 26,020 -27.14%
-
Tax Rate 14.25% 12.96% 13.27% 16.10% 22.00% 22.14% 20.51% -
Total Cost 256,435 227,815 221,805 208,531 196,532 203,677 191,867 21.31%
-
Net Worth 225,203 225,203 224,633 224,498 213,739 213,563 202,914 7.18%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - 5,343 5,343 5,343 5,343 - - -
Div Payout % - 22.84% 20.30% 20.17% 20.27% - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 225,203 225,203 224,633 224,498 213,739 213,563 202,914 7.18%
NOSH 1,072,396 1,072,396 1,072,396 1,071,443 1,068,810 1,068,297 1,067,397 0.31%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 6.04% 9.37% 10.67% 11.24% 11.80% 11.37% 11.94% -
ROE 7.18% 10.39% 11.72% 11.80% 12.33% 12.24% 12.82% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 25.45 23.44 23.21 21.98 20.85 21.52 79.46 -53.15%
EPS 1.51 2.18 2.46 2.48 2.47 2.45 9.49 -70.60%
DPS 0.00 0.50 0.50 0.50 0.50 0.00 0.00 -
NAPS 0.21 0.21 0.21 0.21 0.20 0.20 0.74 -56.78%
Adjusted Per Share Value based on latest NOSH - 1,071,443
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 25.43 23.43 23.14 21.90 20.77 21.42 20.31 16.15%
EPS 1.51 2.18 2.45 2.47 2.46 2.44 2.42 -26.95%
DPS 0.00 0.50 0.50 0.50 0.50 0.00 0.00 -
NAPS 0.2099 0.2099 0.2094 0.2092 0.1992 0.199 0.1891 7.19%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.905 0.91 0.845 0.915 0.605 0.58 0.61 -
P/RPS 3.56 3.88 3.64 4.16 2.90 2.70 0.77 177.26%
P/EPS 60.00 41.72 34.33 36.92 24.53 23.69 6.43 342.62%
EY 1.67 2.40 2.91 2.71 4.08 4.22 15.56 -77.38%
DY 0.00 0.55 0.59 0.55 0.83 0.00 0.00 -
P/NAPS 4.31 4.33 4.02 4.36 3.03 2.90 0.82 201.99%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 27/11/23 25/08/23 29/05/23 21/02/23 29/11/22 23/08/22 26/05/22 -
Price 0.89 0.915 0.89 0.745 1.00 0.615 0.60 -
P/RPS 3.50 3.90 3.83 3.39 4.80 2.86 0.76 176.54%
P/EPS 59.01 41.95 36.16 30.06 40.54 25.12 6.32 342.80%
EY 1.69 2.38 2.77 3.33 2.47 3.98 15.82 -77.45%
DY 0.00 0.55 0.56 0.67 0.50 0.00 0.00 -
P/NAPS 4.24 4.36 4.24 3.55 5.00 3.08 0.81 201.17%

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