[MICROLN] YoY TTM Result on 30-Sep-2021 [#2]

Stock
[MICROLN] MICROLINK SOLUTIONS BHD
Announcement Date
22-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 7.23%
YoY- 183.7%
Quarter Report
Latest QR
Upcoming QR
MICROLN's Result
MICROLN's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 272,907 222,814 186,920 208,809 206,031 194,776 236,904 2.38%
PBT 19,210 33,693 40,104 15,634 8,222 -55,896 12,373 7.60%
Tax -2,738 -7,411 -2,468 -2,299 -2,064 172 -2,285 3.05%
NP 16,472 26,282 37,636 13,335 6,158 -55,724 10,088 8.51%
-
NP to SH 16,175 26,359 37,693 13,286 6,210 -55,606 9,811 8.68%
-
Tax Rate 14.25% 22.00% 6.15% 14.71% 25.10% - 18.47% -
Total Cost 256,435 196,532 149,284 195,474 199,873 250,500 226,816 2.06%
-
Net Worth 225,203 213,739 135,546 46,276 17,607 31,046 86,027 17.38%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - 5,343 - 1,739 - - - -
Div Payout % - 20.27% - 13.09% - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 225,203 213,739 135,546 46,276 17,607 31,046 86,027 17.38%
NOSH 1,072,396 1,068,810 970,361 185,104 167,368 167,368 167,368 36.26%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 6.04% 11.80% 20.13% 6.39% 2.99% -28.61% 4.26% -
ROE 7.18% 12.33% 27.81% 28.71% 35.27% -179.10% 11.40% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 25.45 20.85 77.22 112.81 123.10 116.38 141.55 -24.86%
EPS 1.51 2.47 15.57 7.18 3.71 -33.22 5.86 -20.22%
DPS 0.00 0.50 0.00 0.94 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.56 0.25 0.1052 0.1855 0.514 -13.85%
Adjusted Per Share Value based on latest NOSH - 970,361
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 25.45 20.78 17.43 19.47 19.21 18.16 22.09 2.38%
EPS 1.51 2.46 3.51 1.24 0.58 -5.19 0.91 8.80%
DPS 0.00 0.50 0.00 0.16 0.00 0.00 0.00 -
NAPS 0.21 0.1993 0.1264 0.0432 0.0164 0.029 0.0802 17.39%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.905 0.605 0.61 1.66 0.55 0.53 1.03 -
P/RPS 3.56 2.90 0.79 1.47 0.45 0.46 0.73 30.20%
P/EPS 60.00 24.53 3.92 23.13 14.82 -1.60 17.57 22.70%
EY 1.67 4.08 25.53 4.32 6.75 -62.69 5.69 -18.47%
DY 0.00 0.83 0.00 0.57 0.00 0.00 0.00 -
P/NAPS 4.31 3.03 1.09 6.64 5.23 2.86 2.00 13.64%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 27/11/23 29/11/22 22/11/21 27/11/20 20/11/19 26/11/18 27/11/17 -
Price 0.89 1.00 0.60 1.76 0.67 0.49 0.88 -
P/RPS 3.50 4.80 0.78 1.56 0.54 0.42 0.62 33.42%
P/EPS 59.01 40.54 3.85 24.52 18.06 -1.47 15.01 25.61%
EY 1.69 2.47 25.95 4.08 5.54 -67.80 6.66 -20.42%
DY 0.00 0.50 0.00 0.53 0.00 0.00 0.00 -
P/NAPS 4.24 5.00 1.07 7.04 6.37 2.64 1.71 16.33%

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