[MICROLN] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 45.99%
YoY- 289.7%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 52,180 59,424 56,739 50,078 42,526 24,544 21,441 80.63%
PBT 15,130 13,489 12,990 11,189 7,890 3,651 3,591 160.18%
Tax -352 -305 -485 -874 -827 -854 -919 -47.16%
NP 14,778 13,184 12,505 10,315 7,063 2,797 2,672 211.76%
-
NP to SH 15,283 13,792 13,069 10,748 7,362 2,956 2,735 213.91%
-
Tax Rate 2.33% 2.26% 3.73% 7.81% 10.48% 23.39% 25.59% -
Total Cost 37,402 46,240 44,234 39,763 35,463 21,747 18,769 58.15%
-
Net Worth 44,212 41,276 38,792 40,009 36,119 32,026 30,311 28.52%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 4,184 1,329 1,329 1,329 1,302 12 12 4801.27%
Div Payout % 27.38% 9.64% 10.18% 12.37% 17.70% 0.43% 0.47% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 44,212 41,276 38,792 40,009 36,119 32,026 30,311 28.52%
NOSH 138,163 137,588 133,768 133,366 128,997 128,105 126,296 6.15%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 28.32% 22.19% 22.04% 20.60% 16.61% 11.40% 12.46% -
ROE 34.57% 33.41% 33.69% 26.86% 20.38% 9.23% 9.02% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 37.77 43.19 42.42 37.55 32.97 19.16 16.98 70.15%
EPS 11.06 10.02 9.77 8.06 5.71 2.31 2.17 195.28%
DPS 3.03 0.97 0.99 1.00 1.01 0.01 0.01 4364.52%
NAPS 0.32 0.30 0.29 0.30 0.28 0.25 0.24 21.07%
Adjusted Per Share Value based on latest NOSH - 133,366
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4.87 5.54 5.29 4.67 3.97 2.29 2.00 80.70%
EPS 1.43 1.29 1.22 1.00 0.69 0.28 0.26 210.61%
DPS 0.39 0.12 0.12 0.12 0.12 0.00 0.00 -
NAPS 0.0412 0.0385 0.0362 0.0373 0.0337 0.0299 0.0283 28.36%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.70 0.59 0.585 0.60 0.51 0.25 0.21 -
P/RPS 1.85 1.37 1.38 1.60 1.55 1.30 1.24 30.47%
P/EPS 6.33 5.89 5.99 7.45 8.94 10.83 9.70 -24.70%
EY 15.80 16.99 16.70 13.43 11.19 9.23 10.31 32.81%
DY 4.33 1.64 1.70 1.66 1.98 0.04 0.05 1841.55%
P/NAPS 2.19 1.97 2.02 2.00 1.82 1.00 0.88 83.33%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/02/14 18/11/13 20/08/13 21/05/13 20/02/13 21/11/12 15/08/12 -
Price 0.785 0.745 0.585 0.58 0.55 0.38 0.20 -
P/RPS 2.08 1.72 1.38 1.54 1.67 1.98 1.18 45.77%
P/EPS 7.10 7.43 5.99 7.20 9.64 16.47 9.24 -16.06%
EY 14.09 13.46 16.70 13.89 10.38 6.07 10.83 19.11%
DY 3.86 1.30 1.70 1.72 1.84 0.03 0.05 1698.76%
P/NAPS 2.45 2.48 2.02 1.93 1.96 1.52 0.83 105.36%

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