[MICROLN] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 28.94%
YoY- 110.59%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 236,077 24,544 17,850 23,475 15,688 14,362 19,652 35.12%
PBT 12,841 3,651 1,656 2,573 1,181 1,948 2,984 19.33%
Tax -3,286 -854 -565 -770 -243 465 -215 39.12%
NP 9,555 2,797 1,091 1,803 938 2,413 2,769 16.18%
-
NP to SH 9,787 2,956 1,155 1,809 859 2,413 2,769 16.52%
-
Tax Rate 25.59% 23.39% 34.12% 29.93% 20.58% -23.87% 7.21% -
Total Cost 226,522 21,747 16,759 21,672 14,750 11,949 16,883 36.94%
-
Net Worth 55,791 32,026 29,369 30,568 28,029 28,252 31,880 7.01%
Dividend
31/12/15 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - 12 12 - - 1,273 1,275 -
Div Payout % - 0.43% 1.11% - - 52.79% 46.05% -
Equity
31/12/15 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 55,791 32,026 29,369 30,568 28,029 28,252 31,880 7.01%
NOSH 151,896 128,105 127,692 127,368 167,368 128,421 127,520 2.14%
Ratio Analysis
31/12/15 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 4.05% 11.40% 6.11% 7.68% 5.98% 16.80% 14.09% -
ROE 17.54% 9.23% 3.93% 5.92% 3.06% 8.54% 8.69% -
Per Share
31/12/15 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 155.42 19.16 13.98 18.43 12.31 11.18 15.41 32.29%
EPS 6.44 2.31 0.90 1.42 0.67 1.88 2.17 14.08%
DPS 0.00 0.01 0.01 0.00 0.00 1.00 1.00 -
NAPS 0.3673 0.25 0.23 0.24 0.22 0.22 0.25 4.76%
Adjusted Per Share Value based on latest NOSH - 127,368
31/12/15 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 22.01 2.29 1.66 2.19 1.46 1.34 1.83 35.14%
EPS 0.91 0.28 0.11 0.17 0.08 0.23 0.26 16.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.12 0.12 -
NAPS 0.052 0.0299 0.0274 0.0285 0.0261 0.0263 0.0297 7.01%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 31/12/15 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.30 0.25 0.105 0.13 0.15 0.20 0.43 -
P/RPS 0.84 1.30 0.75 0.71 1.22 1.79 2.79 -13.52%
P/EPS 20.18 10.83 11.61 9.15 22.25 10.64 19.80 0.23%
EY 4.96 9.23 8.61 10.93 4.49 9.39 5.05 -0.21%
DY 0.00 0.04 0.10 0.00 0.00 5.00 2.33 -
P/NAPS 3.54 1.00 0.46 0.54 0.68 0.91 1.72 9.13%
Price Multiplier on Announcement Date
31/12/15 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/02/16 21/11/12 29/11/11 23/11/10 24/11/09 19/11/08 21/11/07 -
Price 1.85 0.38 0.11 0.12 0.14 0.19 0.31 -
P/RPS 1.19 1.98 0.79 0.65 1.14 1.70 2.01 -6.15%
P/EPS 28.71 16.47 12.16 8.45 20.76 10.11 14.28 8.82%
EY 3.48 6.07 8.22 11.84 4.82 9.89 7.00 -8.11%
DY 0.00 0.03 0.09 0.00 0.00 5.26 3.23 -
P/NAPS 5.04 1.52 0.48 0.50 0.64 0.86 1.24 18.50%

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