[MICROLN] QoQ 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
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 222,814 229,799 217,876 202,906 186,920 185,803 178,177 16.05%
PBT 33,693 33,552 32,719 45,368 40,104 37,560 33,608 0.16%
Tax -7,411 -7,430 -6,710 -5,470 -2,468 -2,379 -2,079 133.17%
NP 26,282 26,122 26,009 39,898 37,636 35,181 31,529 -11.41%
-
NP to SH 26,359 26,138 26,020 40,048 37,693 35,150 31,506 -11.20%
-
Tax Rate 22.00% 22.14% 20.51% 12.06% 6.15% 6.33% 6.19% -
Total Cost 196,532 203,677 191,867 163,008 149,284 150,622 146,648 21.53%
-
Net Worth 213,739 213,563 202,914 143,128 135,546 125,470 120,609 46.39%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 5,343 - - - - 18 18 4334.43%
Div Payout % 20.27% - - - - 0.05% 0.06% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 213,739 213,563 202,914 143,128 135,546 125,470 120,609 46.39%
NOSH 1,068,810 1,068,297 1,067,397 970,361 970,361 241,290 241,290 169.47%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 11.80% 11.37% 11.94% 19.66% 20.13% 18.93% 17.70% -
ROE 12.33% 12.24% 12.82% 27.98% 27.81% 28.01% 26.12% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 20.85 21.52 79.46 83.64 77.22 77.00 73.87 -56.93%
EPS 2.47 2.45 9.49 16.51 15.57 14.57 13.06 -67.01%
DPS 0.50 0.00 0.00 0.00 0.00 0.01 0.01 1253.98%
NAPS 0.20 0.20 0.74 0.59 0.56 0.52 0.50 -45.68%
Adjusted Per Share Value based on latest NOSH - 970,361
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 20.78 21.43 20.32 18.92 17.43 17.33 16.61 16.08%
EPS 2.46 2.44 2.43 3.73 3.51 3.28 2.94 -11.19%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1993 0.1991 0.1892 0.1335 0.1264 0.117 0.1125 46.35%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.605 0.58 0.61 0.62 0.61 2.56 2.62 -
P/RPS 2.90 2.70 0.77 0.74 0.79 3.32 3.55 -12.60%
P/EPS 24.53 23.69 6.43 3.76 3.92 17.57 20.06 14.33%
EY 4.08 4.22 15.56 26.63 25.53 5.69 4.99 -12.55%
DY 0.83 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.03 2.90 0.82 1.05 1.09 4.92 5.24 -30.56%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 23/08/22 26/05/22 22/02/22 22/11/21 24/08/21 28/05/21 -
Price 1.00 0.615 0.60 0.60 0.60 0.65 2.45 -
P/RPS 4.80 2.86 0.76 0.72 0.78 0.84 3.32 27.83%
P/EPS 40.54 25.12 6.32 3.63 3.85 4.46 18.76 67.06%
EY 2.47 3.98 15.82 27.51 25.95 22.41 5.33 -40.08%
DY 0.50 0.00 0.00 0.00 0.00 0.01 0.00 -
P/NAPS 5.00 3.08 0.81 1.02 1.07 1.25 4.90 1.35%

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