[MICROLN] YoY TTM Result on 31-Dec-2017 [#3]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -33.77%
YoY- 304.47%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/12 CAGR
Revenue 207,933 206,724 184,545 210,758 262,410 236,077 24,544 29.53%
PBT 18,618 11,837 -54,445 7,511 -871 12,841 3,651 21.80%
Tax -2,261 -2,936 1,203 -611 -2,397 -3,286 -854 12.51%
NP 16,357 8,901 -53,242 6,900 -3,268 9,555 2,797 23.84%
-
NP to SH 16,151 8,994 -53,059 6,498 -3,178 9,787 2,956 22.83%
-
Tax Rate 12.14% 24.80% - 8.13% - 25.59% 23.39% -
Total Cost 191,576 197,823 237,787 203,858 265,678 226,522 21,747 30.14%
-
Net Worth 101,246 29,456 30,527 83,349 74,662 55,791 32,026 14.95%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/12 CAGR
Div 1,739 - - - - - 12 82.68%
Div Payout % 10.77% - - - - - 0.43% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/12 CAGR
Net Worth 101,246 29,456 30,527 83,349 74,662 55,791 32,026 14.95%
NOSH 241,060 184,104 167,368 167,368 167,368 151,896 128,105 7.95%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/12 CAGR
NP Margin 7.87% 4.31% -28.85% 3.27% -1.25% 4.05% 11.40% -
ROE 15.95% 30.53% -173.80% 7.80% -4.26% 17.54% 9.23% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/12 CAGR
RPS 108.85 112.29 110.26 125.92 156.79 155.42 19.16 23.41%
EPS 8.45 4.89 -31.70 3.88 -1.90 6.44 2.31 17.00%
DPS 0.91 0.00 0.00 0.00 0.00 0.00 0.01 72.68%
NAPS 0.53 0.16 0.1824 0.498 0.4461 0.3673 0.25 9.52%
Adjusted Per Share Value based on latest NOSH - 167,368
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/12 CAGR
RPS 19.39 19.28 17.21 19.65 24.47 22.01 2.29 29.52%
EPS 1.51 0.84 -4.95 0.61 -0.30 0.91 0.28 22.63%
DPS 0.16 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0944 0.0275 0.0285 0.0777 0.0696 0.052 0.0299 14.93%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/12 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 28/09/12 -
Price 2.22 0.875 0.54 0.75 0.93 1.30 0.25 -
P/RPS 2.04 0.78 0.49 0.60 0.59 0.84 1.30 5.60%
P/EPS 26.26 17.91 -1.70 19.32 -48.98 20.18 10.83 11.32%
EY 3.81 5.58 -58.71 5.18 -2.04 4.96 9.23 -10.16%
DY 0.41 0.00 0.00 0.00 0.00 0.00 0.04 32.55%
P/NAPS 4.19 5.47 2.96 1.51 2.08 3.54 1.00 18.94%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/12 CAGR
Date 23/02/21 19/02/20 27/02/19 26/02/18 21/02/17 25/02/16 21/11/12 -
Price 2.43 0.90 0.45 0.66 1.02 1.85 0.38 -
P/RPS 2.23 0.80 0.41 0.52 0.65 1.19 1.98 1.45%
P/EPS 28.74 18.42 -1.42 17.00 -53.72 28.71 16.47 6.97%
EY 3.48 5.43 -70.45 5.88 -1.86 3.48 6.07 -6.51%
DY 0.37 0.00 0.00 0.00 0.00 0.00 0.03 35.55%
P/NAPS 4.58 5.63 2.47 1.33 2.29 5.04 1.52 14.29%

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