[MI] QoQ Cumulative Quarter Result on 30-Sep-2024 [#3]

Stock
[MI] MI TECHNOVATION BERHAD
Announcement Date
20-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- -13.24%
YoY- 8.97%
Quarter Report
Latest QR
Upcoming QR
MI's Result
MI's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 352,023 234,308 107,125 355,961 259,346 160,898 76,846 175.06%
PBT 59,524 63,868 30,772 65,617 51,319 30,449 6,680 328.10%
Tax -13,453 -10,415 -4,431 -12,818 -10,624 -3,345 -1,331 365.51%
NP 46,071 53,453 26,341 52,799 40,695 27,104 5,349 318.53%
-
NP to SH 47,172 54,371 26,794 55,204 43,288 29,130 6,397 277.47%
-
Tax Rate 22.60% 16.31% 14.40% 19.53% 20.70% 10.99% 19.93% -
Total Cost 305,952 180,855 80,784 303,162 218,651 133,794 71,497 162.88%
-
Net Worth 1,037,804 1,108,061 1,081,239 1,072,208 1,056,640 1,065,059 1,038,930 -0.07%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 22,366 22,339 - 17,870 17,909 17,900 - -
Div Payout % 47.41% 41.09% - 32.37% 41.37% 61.45% - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 1,037,804 1,108,061 1,081,239 1,072,208 1,056,640 1,065,059 1,038,930 -0.07%
NOSH 900,000 900,000 900,000 900,000 900,000 900,000 900,000 0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 13.09% 22.81% 24.59% 14.83% 15.69% 16.85% 6.96% -
ROE 4.55% 4.91% 2.48% 5.15% 4.10% 2.74% 0.62% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 39.35 26.22 11.99 39.84 28.96 17.98 8.58 175.27%
EPS 5.28 6.08 3.00 6.17 4.83 3.25 0.71 279.60%
DPS 2.50 2.50 0.00 2.00 2.00 2.00 0.00 -
NAPS 1.16 1.24 1.21 1.20 1.18 1.19 1.16 0.00%
Adjusted Per Share Value based on latest NOSH - 900,000
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 39.11 26.03 11.90 39.55 28.82 17.88 8.54 175.01%
EPS 5.24 6.04 2.98 6.13 4.81 3.24 0.71 277.68%
DPS 2.49 2.48 0.00 1.99 1.99 1.99 0.00 -
NAPS 1.1531 1.2312 1.2014 1.1913 1.174 1.1834 1.1544 -0.07%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 1.82 2.59 1.84 1.85 1.71 1.38 1.78 -
P/RPS 4.63 9.88 15.35 4.64 5.90 7.68 20.75 -63.11%
P/EPS 34.52 42.57 61.36 29.94 35.37 42.40 249.21 -73.13%
EY 2.90 2.35 1.63 3.34 2.83 2.36 0.40 273.24%
DY 1.37 0.97 0.00 1.08 1.17 1.45 0.00 -
P/NAPS 1.57 2.09 1.52 1.54 1.45 1.16 1.53 1.73%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 20/11/24 16/08/24 10/05/24 23/02/24 09/11/23 11/08/23 08/05/23 -
Price 1.79 2.28 1.95 2.04 1.81 1.53 1.54 -
P/RPS 4.55 8.70 16.27 5.12 6.25 8.51 17.95 -59.84%
P/EPS 33.95 37.47 65.03 33.02 37.44 47.01 215.61 -70.74%
EY 2.95 2.67 1.54 3.03 2.67 2.13 0.46 244.01%
DY 1.40 1.10 0.00 0.98 1.10 1.31 0.00 -
P/NAPS 1.54 1.84 1.61 1.70 1.53 1.29 1.33 10.23%

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