[MICROLN] YoY TTM Result on 31-Dec-2021 [#3]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 6.25%
YoY- 147.96%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 269,321 234,943 202,906 207,933 206,724 184,545 210,758 4.16%
PBT 7,873 31,480 45,368 18,618 11,837 -54,445 7,511 0.78%
Tax -2,547 -5,068 -5,470 -2,261 -2,936 1,203 -611 26.84%
NP 5,326 26,412 39,898 16,357 8,901 -53,242 6,900 -4.22%
-
NP to SH 5,298 26,496 40,048 16,151 8,994 -53,059 6,498 -3.34%
-
Tax Rate 32.35% 16.10% 12.06% 12.14% 24.80% - 8.13% -
Total Cost 263,995 208,531 163,008 191,576 197,823 237,787 203,858 4.40%
-
Net Worth 225,203 224,498 143,128 101,246 29,456 30,527 83,349 18.00%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - 5,343 - 1,739 - - - -
Div Payout % - 20.17% - 10.77% - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 225,203 224,498 143,128 101,246 29,456 30,527 83,349 18.00%
NOSH 1,072,396 1,071,443 970,361 241,060 184,104 167,368 167,368 36.26%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 1.98% 11.24% 19.66% 7.87% 4.31% -28.85% 3.27% -
ROE 2.35% 11.80% 27.98% 15.95% 30.53% -173.80% 7.80% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 25.11 21.98 83.64 108.85 112.29 110.26 125.92 -23.55%
EPS 0.49 2.48 16.51 8.45 4.89 -31.70 3.88 -29.15%
DPS 0.00 0.50 0.00 0.91 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.59 0.53 0.16 0.1824 0.498 -13.39%
Adjusted Per Share Value based on latest NOSH - 970,361
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 25.11 21.91 18.92 19.39 19.28 17.21 19.65 4.16%
EPS 0.49 2.47 3.73 1.51 0.84 -4.95 0.61 -3.58%
DPS 0.00 0.50 0.00 0.16 0.00 0.00 0.00 -
NAPS 0.21 0.2093 0.1335 0.0944 0.0275 0.0285 0.0777 18.01%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.88 0.915 0.62 2.22 0.875 0.54 0.75 -
P/RPS 3.50 4.16 0.74 2.04 0.78 0.49 0.60 34.15%
P/EPS 178.13 36.92 3.76 26.26 17.91 -1.70 19.32 44.78%
EY 0.56 2.71 26.63 3.81 5.58 -58.71 5.18 -30.96%
DY 0.00 0.55 0.00 0.41 0.00 0.00 0.00 -
P/NAPS 4.19 4.36 1.05 4.19 5.47 2.96 1.51 18.53%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 21/02/23 22/02/22 23/02/21 19/02/20 27/02/19 26/02/18 -
Price 0.875 0.745 0.60 2.43 0.90 0.45 0.66 -
P/RPS 3.48 3.39 0.72 2.23 0.80 0.41 0.52 37.25%
P/EPS 177.11 30.06 3.63 28.74 18.42 -1.42 17.00 47.75%
EY 0.56 3.33 27.51 3.48 5.43 -70.45 5.88 -32.41%
DY 0.00 0.67 0.00 0.37 0.00 0.00 0.00 -
P/NAPS 4.17 3.55 1.02 4.58 5.63 2.47 1.33 20.96%

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