[MICROLN] YoY TTM Result on 30-Sep-2017 [#2]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 80.71%
YoY- 503.08%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 208,809 206,031 194,776 236,904 248,437 219,373 40,388 31.46%
PBT 15,634 8,222 -55,896 12,373 -1,329 12,793 6,235 16.54%
Tax -2,299 -2,064 172 -2,285 -1,167 -3,115 -970 15.45%
NP 13,335 6,158 -55,724 10,088 -2,496 9,678 5,265 16.73%
-
NP to SH 13,286 6,210 -55,606 9,811 -2,434 9,979 5,715 15.08%
-
Tax Rate 14.71% 25.10% - 18.47% - 24.35% 15.56% -
Total Cost 195,474 199,873 250,500 226,816 250,933 209,695 35,123 33.08%
-
Net Worth 46,276 17,607 31,046 86,027 74,696 54,170 38,837 2.96%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 1,739 - - - - - 4,144 -13.46%
Div Payout % 13.09% - - - - - 72.53% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 46,276 17,607 31,046 86,027 74,696 54,170 38,837 2.96%
NOSH 185,104 167,368 167,368 167,368 167,368 149,642 138,705 4.92%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 6.39% 2.99% -28.61% 4.26% -1.00% 4.41% 13.04% -
ROE 28.71% 35.27% -179.10% 11.40% -3.26% 18.42% 14.72% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 112.81 123.10 116.38 141.55 148.44 146.60 29.12 25.29%
EPS 7.18 3.71 -33.22 5.86 -1.45 6.67 4.12 9.69%
DPS 0.94 0.00 0.00 0.00 0.00 0.00 3.00 -17.57%
NAPS 0.25 0.1052 0.1855 0.514 0.4463 0.362 0.28 -1.86%
Adjusted Per Share Value based on latest NOSH - 167,368
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 19.47 19.21 18.16 22.09 23.17 20.46 3.77 31.44%
EPS 1.24 0.58 -5.19 0.91 -0.23 0.93 0.53 15.20%
DPS 0.16 0.00 0.00 0.00 0.00 0.00 0.39 -13.78%
NAPS 0.0432 0.0164 0.029 0.0802 0.0697 0.0505 0.0362 2.98%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 1.66 0.55 0.53 1.03 1.28 1.08 0.64 -
P/RPS 1.47 0.45 0.46 0.73 0.86 0.74 2.20 -6.49%
P/EPS 23.13 14.82 -1.60 17.57 -88.02 16.20 15.53 6.85%
EY 4.32 6.75 -62.69 5.69 -1.14 6.17 6.44 -6.43%
DY 0.57 0.00 0.00 0.00 0.00 0.00 4.69 -29.59%
P/NAPS 6.64 5.23 2.86 2.00 2.87 2.98 2.29 19.39%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 27/11/20 20/11/19 26/11/18 27/11/17 21/11/16 13/11/15 13/11/14 -
Price 1.76 0.67 0.49 0.88 1.10 1.37 0.65 -
P/RPS 1.56 0.54 0.42 0.62 0.74 0.93 2.23 -5.77%
P/EPS 24.52 18.06 -1.47 15.01 -75.64 20.54 15.78 7.61%
EY 4.08 5.54 -67.80 6.66 -1.32 4.87 6.34 -7.07%
DY 0.53 0.00 0.00 0.00 0.00 0.00 4.62 -30.27%
P/NAPS 7.04 6.37 2.64 1.71 2.46 3.78 2.32 20.30%

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