[MI] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[MI] MI TECHNOVATION BERHAD
Announcement Date
07-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 64.3%
YoY- 6.53%
Quarter Report
Latest QR
Upcoming QR
MI's Result
MI's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 160,898 76,846 389,477 272,327 182,668 89,091 375,479 -43.24%
PBT 30,449 6,680 75,449 56,804 34,662 13,940 63,629 -38.90%
Tax -3,345 -1,331 -9,198 -7,732 -4,492 -1,757 -3,525 -3.44%
NP 27,104 5,349 66,251 49,072 30,170 12,183 60,104 -41.27%
-
NP to SH 29,130 6,397 68,862 51,751 31,498 12,834 61,814 -39.52%
-
Tax Rate 10.99% 19.93% 12.19% 13.61% 12.96% 12.60% 5.54% -
Total Cost 133,794 71,497 323,226 223,255 152,498 76,908 315,375 -43.62%
-
Net Worth 1,065,059 1,038,930 1,048,453 1,039,386 1,030,399 1,021,439 1,030,399 2.23%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 17,900 - 35,844 17,920 17,920 8,960 44,800 -45.84%
Div Payout % 61.45% - 52.05% 34.63% 56.89% 69.81% 72.48% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 1,065,059 1,038,930 1,048,453 1,039,386 1,030,399 1,021,439 1,030,399 2.23%
NOSH 900,000 900,000 900,000 900,000 900,000 900,000 900,000 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 16.85% 6.96% 17.01% 18.02% 16.52% 13.67% 16.01% -
ROE 2.74% 0.62% 6.57% 4.98% 3.06% 1.26% 6.00% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 17.98 8.58 43.46 30.39 20.39 9.94 41.91 -43.20%
EPS 3.25 0.71 7.69 5.78 3.52 1.43 7.49 -42.77%
DPS 2.00 0.00 4.00 2.00 2.00 1.00 5.00 -45.80%
NAPS 1.19 1.16 1.17 1.16 1.15 1.14 1.15 2.31%
Adjusted Per Share Value based on latest NOSH - 900,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 17.88 8.54 43.28 30.26 20.30 9.90 41.72 -43.24%
EPS 3.24 0.71 7.65 5.75 3.50 1.43 6.87 -39.49%
DPS 1.99 0.00 3.98 1.99 1.99 1.00 4.98 -45.83%
NAPS 1.1834 1.1544 1.1649 1.1549 1.1449 1.1349 1.1449 2.23%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.38 1.78 1.30 1.23 1.54 1.99 3.38 -
P/RPS 7.68 20.75 2.99 4.05 7.55 20.01 8.07 -3.25%
P/EPS 42.40 249.21 16.92 21.30 43.81 138.93 48.99 -9.20%
EY 2.36 0.40 5.91 4.70 2.28 0.72 2.04 10.23%
DY 1.45 0.00 3.08 1.63 1.30 0.50 1.48 -1.35%
P/NAPS 1.16 1.53 1.11 1.06 1.34 1.75 2.94 -46.29%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 11/08/23 08/05/23 22/02/23 07/11/22 28/07/22 29/04/22 21/02/22 -
Price 1.53 1.54 1.60 1.14 1.53 1.80 2.06 -
P/RPS 8.51 17.95 3.68 3.75 7.50 18.10 4.92 44.23%
P/EPS 47.01 215.61 20.82 19.74 43.52 125.67 29.86 35.44%
EY 2.13 0.46 4.80 5.07 2.30 0.80 3.35 -26.11%
DY 1.31 0.00 2.50 1.75 1.31 0.56 2.43 -33.83%
P/NAPS 1.29 1.33 1.37 0.98 1.33 1.58 1.79 -19.66%

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