[MI] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[MI] MI TECHNOVATION BERHAD
Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 71.83%
YoY- 12.29%
Quarter Report
Latest QR
Upcoming QR
MI's Result
MI's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 97,159 35,243 191,135 122,920 75,617 29,483 160,390 -28.42%
PBT 28,719 10,335 59,537 41,826 24,279 6,895 44,530 -25.37%
Tax -436 -152 -371 -165 -33 -25 -158 96.85%
NP 28,283 10,183 59,166 41,661 24,246 6,870 44,372 -25.95%
-
NP to SH 28,480 10,298 59,166 41,661 24,246 6,870 44,294 -25.52%
-
Tax Rate 1.52% 1.47% 0.62% 0.39% 0.14% 0.36% 0.35% -
Total Cost 68,876 25,060 131,969 81,259 51,371 22,613 116,018 -29.38%
-
Net Worth 387,919 365,540 381,445 363,540 344,999 340,000 330,000 11.39%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 29,917 4,980 5,000 - 250 -
Div Payout % - - 50.56% 11.95% 20.62% - 0.56% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 387,919 365,540 381,445 363,540 344,999 340,000 330,000 11.39%
NOSH 750,000 750,000 750,000 500,000 500,000 500,000 500,000 31.06%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 29.11% 28.89% 30.96% 33.89% 32.06% 23.30% 27.67% -
ROE 7.34% 2.82% 15.51% 11.46% 7.03% 2.02% 13.42% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 13.02 4.72 25.56 24.68 15.12 5.90 32.08 -45.21%
EPS 3.79 1.37 7.90 8.35 4.85 1.37 10.15 -48.17%
DPS 0.00 0.00 4.00 1.00 1.00 0.00 0.05 -
NAPS 0.52 0.49 0.51 0.73 0.69 0.68 0.66 -14.70%
Adjusted Per Share Value based on latest NOSH - 500,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 10.80 3.92 21.24 13.66 8.40 3.28 17.82 -28.40%
EPS 3.16 1.14 6.57 4.63 2.69 0.76 4.92 -25.57%
DPS 0.00 0.00 3.32 0.55 0.56 0.00 0.03 -
NAPS 0.431 0.4062 0.4238 0.4039 0.3833 0.3778 0.3667 11.38%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 2.48 1.96 1.91 2.10 1.67 2.25 2.24 -
P/RPS 19.04 41.49 7.47 8.51 11.04 38.16 6.98 95.34%
P/EPS 64.96 141.98 24.14 25.10 34.44 163.76 25.29 87.66%
EY 1.54 0.70 4.14 3.98 2.90 0.61 3.95 -46.66%
DY 0.00 0.00 2.09 0.48 0.60 0.00 0.02 -
P/NAPS 4.77 4.00 3.75 2.88 2.42 3.31 3.39 25.59%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/07/20 18/05/20 20/02/20 21/11/19 22/08/19 23/05/19 25/02/19 -
Price 3.70 2.24 2.31 2.52 1.66 1.51 2.65 -
P/RPS 28.41 47.41 9.04 10.21 10.98 25.61 8.26 128.02%
P/EPS 96.92 162.27 29.20 30.12 34.23 109.90 29.91 119.13%
EY 1.03 0.62 3.42 3.32 2.92 0.91 3.34 -54.38%
DY 0.00 0.00 1.73 0.40 0.60 0.00 0.02 -
P/NAPS 7.12 4.57 4.53 3.45 2.41 2.22 4.02 46.43%

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