[MICROLN] YoY TTM Result on 30-Jun-2020 [#1]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
10-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- 15.62%
YoY- 322.17%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 251,380 229,799 185,803 200,949 203,544 188,553 256,640 -0.34%
PBT 27,074 33,552 37,560 15,502 3,584 -56,655 8,558 21.15%
Tax -3,509 -7,430 -2,379 -3,200 -664 990 -3,121 1.97%
NP 23,565 26,122 35,181 12,302 2,920 -55,665 5,437 27.67%
-
NP to SH 23,391 26,138 35,150 12,302 2,914 -55,749 5,429 27.54%
-
Tax Rate 12.96% 22.14% 6.33% 20.64% 18.53% - 36.47% -
Total Cost 227,815 203,677 150,622 188,647 200,624 244,218 251,203 -1.61%
-
Net Worth 225,203 213,563 125,470 42,446 20,368 30,444 84,822 17.66%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 5,343 - 18 1,720 - - - -
Div Payout % 22.84% - 0.05% 13.99% - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 225,203 213,563 125,470 42,446 20,368 30,444 84,822 17.66%
NOSH 1,072,396 1,068,297 241,290 184,551 167,368 167,368 167,368 36.26%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 9.37% 11.37% 18.93% 6.12% 1.43% -29.52% 2.12% -
ROE 10.39% 12.24% 28.01% 28.98% 14.31% -183.12% 6.40% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 23.44 21.52 77.00 108.89 121.61 112.66 153.34 -26.86%
EPS 2.18 2.45 14.57 6.67 1.74 -33.31 3.24 -6.38%
DPS 0.50 0.00 0.01 0.93 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.52 0.23 0.1217 0.1819 0.5068 -13.65%
Adjusted Per Share Value based on latest NOSH - 184,551
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 23.44 21.43 17.33 18.74 18.98 17.58 23.93 -0.34%
EPS 2.18 2.44 3.28 1.15 0.27 -5.20 0.51 27.37%
DPS 0.50 0.00 0.00 0.16 0.00 0.00 0.00 -
NAPS 0.21 0.1991 0.117 0.0396 0.019 0.0284 0.0791 17.66%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.91 0.58 2.56 0.77 0.35 0.435 0.93 -
P/RPS 3.88 2.70 3.32 0.71 0.29 0.39 0.61 36.09%
P/EPS 41.72 23.69 17.57 11.55 20.10 -1.31 28.67 6.44%
EY 2.40 4.22 5.69 8.66 4.97 -76.57 3.49 -6.04%
DY 0.55 0.00 0.00 1.21 0.00 0.00 0.00 -
P/NAPS 4.33 2.90 4.92 3.35 2.88 2.39 1.84 15.32%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 25/08/23 23/08/22 24/08/21 10/08/20 22/08/19 27/08/18 22/08/17 -
Price 0.915 0.615 0.65 1.95 0.55 0.50 0.92 -
P/RPS 3.90 2.86 0.84 1.79 0.45 0.44 0.60 36.59%
P/EPS 41.95 25.12 4.46 29.25 31.59 -1.50 28.36 6.73%
EY 2.38 3.98 22.41 3.42 3.17 -66.62 3.53 -6.35%
DY 0.55 0.00 0.01 0.48 0.00 0.00 0.00 -
P/NAPS 4.36 3.08 1.25 8.48 4.52 2.75 1.82 15.66%

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