[MICROLN] YoY Cumulative Quarter 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- 44.79%
YoY- 732.12%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 183,030 165,963 141,234 154,264 137,296 158,794 200,245 -1.48%
PBT 24,131 25,370 13,610 9,213 -1,298 3,601 -1,388 -
Tax -2,762 -4,404 -1,013 -2,334 338 -1,510 -2,649 0.69%
NP 21,369 20,966 12,597 6,879 -960 2,091 -4,037 -
-
NP to SH 21,495 21,019 12,477 6,966 -1,102 1,770 -3,948 -
-
Tax Rate 11.45% 17.36% 7.44% 25.33% - 41.93% - -
Total Cost 161,661 144,997 128,637 147,385 138,256 156,703 204,282 -3.82%
-
Net Worth 224,498 143,128 101,246 29,456 30,527 83,349 74,662 20.12%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 224,498 143,128 101,246 29,456 30,527 83,349 74,662 20.12%
NOSH 1,071,443 970,361 241,060 184,104 167,368 167,368 167,368 36.24%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 11.68% 12.63% 8.92% 4.46% -0.70% 1.32% -2.02% -
ROE 9.57% 14.69% 12.32% 23.65% -3.61% 2.12% -5.29% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 17.12 68.41 73.93 83.79 82.03 94.88 119.64 -27.66%
EPS 2.01 8.68 6.53 3.78 -0.66 1.06 -2.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.59 0.53 0.16 0.1824 0.498 0.4461 -11.79%
Adjusted Per Share Value based on latest NOSH - 184,104
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 17.07 15.48 13.17 14.38 12.80 14.81 18.67 -1.48%
EPS 2.00 1.96 1.16 0.65 -0.10 0.17 -0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2093 0.1335 0.0944 0.0275 0.0285 0.0777 0.0696 20.13%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.915 0.62 2.22 0.875 0.54 0.75 0.93 -
P/RPS 5.34 0.91 3.00 1.04 0.66 0.79 0.78 37.77%
P/EPS 45.51 7.16 33.99 23.13 -82.01 70.92 -39.43 -
EY 2.20 13.97 2.94 4.32 -1.22 1.41 -2.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.36 1.05 4.19 5.47 2.96 1.51 2.08 13.12%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 21/02/23 22/02/22 23/02/21 19/02/20 27/02/19 26/02/18 21/02/17 -
Price 0.745 0.60 2.43 0.90 0.45 0.66 1.02 -
P/RPS 4.35 0.88 3.29 1.07 0.55 0.70 0.85 31.25%
P/EPS 37.05 6.92 37.20 23.79 -68.34 62.41 -43.24 -
EY 2.70 14.44 2.69 4.20 -1.46 1.60 -2.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.55 1.02 4.58 5.63 2.47 1.33 2.29 7.57%

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