[MICROLN] QoQ TTM Result on 31-Mar-2020 [#4]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- 18.3%
YoY- 1049.03%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 207,933 208,809 200,949 220,963 206,724 206,031 203,544 1.42%
PBT 18,618 15,634 15,502 14,221 11,837 8,222 3,584 198.45%
Tax -2,261 -2,299 -3,200 -3,582 -2,936 -2,064 -664 125.49%
NP 16,357 13,335 12,302 10,639 8,901 6,158 2,920 213.77%
-
NP to SH 16,151 13,286 12,302 10,640 8,994 6,210 2,914 211.56%
-
Tax Rate 12.14% 14.71% 20.64% 25.19% 24.80% 25.10% 18.53% -
Total Cost 191,576 195,474 188,647 210,324 197,823 199,873 200,624 -3.01%
-
Net Worth 101,246 46,276 42,446 36,139 29,456 17,607 20,368 189.85%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 1,739 1,739 1,720 1,720 - - - -
Div Payout % 10.77% 13.09% 13.99% 16.17% - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 101,246 46,276 42,446 36,139 29,456 17,607 20,368 189.85%
NOSH 241,060 185,104 184,551 184,104 184,104 167,368 167,368 27.39%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 7.87% 6.39% 6.12% 4.81% 4.31% 2.99% 1.43% -
ROE 15.95% 28.71% 28.98% 29.44% 30.53% 35.27% 14.31% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 108.85 112.81 108.89 128.40 112.29 123.10 121.61 -7.09%
EPS 8.45 7.18 6.67 6.18 4.89 3.71 1.74 185.40%
DPS 0.91 0.94 0.93 1.00 0.00 0.00 0.00 -
NAPS 0.53 0.25 0.23 0.21 0.16 0.1052 0.1217 165.49%
Adjusted Per Share Value based on latest NOSH - 184,104
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 19.39 19.47 18.74 20.60 19.28 19.21 18.98 1.42%
EPS 1.51 1.24 1.15 0.99 0.84 0.58 0.27 213.43%
DPS 0.16 0.16 0.16 0.16 0.00 0.00 0.00 -
NAPS 0.0944 0.0432 0.0396 0.0337 0.0275 0.0164 0.019 189.75%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 2.22 1.66 0.77 0.70 0.875 0.55 0.35 -
P/RPS 2.04 1.47 0.71 0.55 0.78 0.45 0.29 264.96%
P/EPS 26.26 23.13 11.55 11.32 17.91 14.82 20.10 19.41%
EY 3.81 4.32 8.66 8.83 5.58 6.75 4.97 -16.17%
DY 0.41 0.57 1.21 1.43 0.00 0.00 0.00 -
P/NAPS 4.19 6.64 3.35 3.33 5.47 5.23 2.88 28.24%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 23/02/21 27/11/20 10/08/20 29/06/20 19/02/20 20/11/19 22/08/19 -
Price 2.43 1.76 1.95 0.75 0.90 0.67 0.55 -
P/RPS 2.23 1.56 1.79 0.58 0.80 0.54 0.45 189.26%
P/EPS 28.74 24.52 29.25 12.13 18.42 18.06 31.59 -6.08%
EY 3.48 4.08 3.42 8.24 5.43 5.54 3.17 6.38%
DY 0.37 0.53 0.48 1.33 0.00 0.00 0.00 -
P/NAPS 4.58 7.04 8.48 3.57 5.63 6.37 4.52 0.87%

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