[MICROLN] QoQ TTM Result on 31-Dec-2013

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013
Profit Trend
QoQ- 10.81%
YoY- 107.59%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 40,388 44,696 50,101 52,180 59,424 56,739 50,078 -13.34%
PBT 6,235 11,780 12,913 15,130 13,489 12,990 11,189 -32.25%
Tax -970 -813 -677 -352 -305 -485 -874 7.18%
NP 5,265 10,967 12,236 14,778 13,184 12,505 10,315 -36.10%
-
NP to SH 5,715 11,511 12,755 15,283 13,792 13,069 10,748 -34.34%
-
Tax Rate 15.56% 6.90% 5.24% 2.33% 2.26% 3.73% 7.81% -
Total Cost 35,123 33,729 37,865 37,402 46,240 44,234 39,763 -7.93%
-
Net Worth 38,837 43,096 41,263 44,212 41,276 38,792 40,009 -1.96%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 4,144 4,144 4,144 4,184 1,329 1,329 1,329 113.28%
Div Payout % 72.53% 36.01% 32.50% 27.38% 9.64% 10.18% 12.37% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 38,837 43,096 41,263 44,212 41,276 38,792 40,009 -1.96%
NOSH 138,705 139,019 137,545 138,163 137,588 133,768 133,366 2.64%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 13.04% 24.54% 24.42% 28.32% 22.19% 22.04% 20.60% -
ROE 14.72% 26.71% 30.91% 34.57% 33.41% 33.69% 26.86% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 29.12 32.15 36.43 37.77 43.19 42.42 37.55 -15.57%
EPS 4.12 8.28 9.27 11.06 10.02 9.77 8.06 -36.04%
DPS 3.00 3.00 3.01 3.03 0.97 0.99 1.00 107.86%
NAPS 0.28 0.31 0.30 0.32 0.30 0.29 0.30 -4.49%
Adjusted Per Share Value based on latest NOSH - 138,163
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 3.77 4.17 4.67 4.87 5.54 5.29 4.67 -13.28%
EPS 0.53 1.07 1.19 1.43 1.29 1.22 1.00 -34.48%
DPS 0.39 0.39 0.39 0.39 0.12 0.12 0.12 119.25%
NAPS 0.0362 0.0402 0.0385 0.0412 0.0385 0.0362 0.0373 -1.97%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.64 0.76 0.90 0.70 0.59 0.585 0.60 -
P/RPS 2.20 2.36 2.47 1.85 1.37 1.38 1.60 23.62%
P/EPS 15.53 9.18 9.71 6.33 5.89 5.99 7.45 63.11%
EY 6.44 10.89 10.30 15.80 16.99 16.70 13.43 -38.70%
DY 4.69 3.95 3.35 4.33 1.64 1.70 1.66 99.72%
P/NAPS 2.29 2.45 3.00 2.19 1.97 2.02 2.00 9.43%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 13/11/14 15/08/14 20/05/14 21/02/14 18/11/13 20/08/13 21/05/13 -
Price 0.65 0.735 0.85 0.785 0.745 0.585 0.58 -
P/RPS 2.23 2.29 2.33 2.08 1.72 1.38 1.54 27.96%
P/EPS 15.78 8.88 9.17 7.10 7.43 5.99 7.20 68.64%
EY 6.34 11.27 10.91 14.09 13.46 16.70 13.89 -40.68%
DY 4.62 4.08 3.55 3.86 1.30 1.70 1.72 93.11%
P/NAPS 2.32 2.37 2.83 2.45 2.48 2.02 1.93 13.04%

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