[MICROLN] YoY TTM Result on 30-Sep-2018 [#2]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- 0.26%
YoY- -666.77%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 186,920 208,809 206,031 194,776 236,904 248,437 219,373 -2.63%
PBT 40,104 15,634 8,222 -55,896 12,373 -1,329 12,793 20.95%
Tax -2,468 -2,299 -2,064 172 -2,285 -1,167 -3,115 -3.80%
NP 37,636 13,335 6,158 -55,724 10,088 -2,496 9,678 25.37%
-
NP to SH 37,693 13,286 6,210 -55,606 9,811 -2,434 9,979 24.76%
-
Tax Rate 6.15% 14.71% 25.10% - 18.47% - 24.35% -
Total Cost 149,284 195,474 199,873 250,500 226,816 250,933 209,695 -5.50%
-
Net Worth 135,546 46,276 17,607 31,046 86,027 74,696 54,170 16.50%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - 1,739 - - - - - -
Div Payout % - 13.09% - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 135,546 46,276 17,607 31,046 86,027 74,696 54,170 16.50%
NOSH 970,361 185,104 167,368 167,368 167,368 167,368 149,642 36.51%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 20.13% 6.39% 2.99% -28.61% 4.26% -1.00% 4.41% -
ROE 27.81% 28.71% 35.27% -179.10% 11.40% -3.26% 18.42% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 77.22 112.81 123.10 116.38 141.55 148.44 146.60 -10.12%
EPS 15.57 7.18 3.71 -33.22 5.86 -1.45 6.67 15.16%
DPS 0.00 0.94 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.25 0.1052 0.1855 0.514 0.4463 0.362 7.53%
Adjusted Per Share Value based on latest NOSH - 167,368
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 17.43 19.47 19.21 18.16 22.09 23.17 20.46 -2.63%
EPS 3.51 1.24 0.58 -5.19 0.91 -0.23 0.93 24.75%
DPS 0.00 0.16 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1264 0.0432 0.0164 0.029 0.0802 0.0697 0.0505 16.50%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.61 1.66 0.55 0.53 1.03 1.28 1.08 -
P/RPS 0.79 1.47 0.45 0.46 0.73 0.86 0.74 1.09%
P/EPS 3.92 23.13 14.82 -1.60 17.57 -88.02 16.20 -21.04%
EY 25.53 4.32 6.75 -62.69 5.69 -1.14 6.17 26.67%
DY 0.00 0.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 6.64 5.23 2.86 2.00 2.87 2.98 -15.41%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 22/11/21 27/11/20 20/11/19 26/11/18 27/11/17 21/11/16 13/11/15 -
Price 0.60 1.76 0.67 0.49 0.88 1.10 1.37 -
P/RPS 0.78 1.56 0.54 0.42 0.62 0.74 0.93 -2.88%
P/EPS 3.85 24.52 18.06 -1.47 15.01 -75.64 20.54 -24.33%
EY 25.95 4.08 5.54 -67.80 6.66 -1.32 4.87 32.12%
DY 0.00 0.53 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 7.04 6.37 2.64 1.71 2.46 3.78 -18.95%

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