[MI] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[MI] MI TECHNOVATION BERHAD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 19.39%
YoY- -25.2%
Quarter Report
Latest QR
Upcoming QR
MI's Result
MI's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 122,920 75,617 29,483 160,390 129,334 87,771 33,435 138.01%
PBT 41,826 24,279 6,895 44,530 37,362 23,314 6,694 238.86%
Tax -165 -33 -25 -158 -170 -116 -96 43.43%
NP 41,661 24,246 6,870 44,372 37,192 23,198 6,598 241.23%
-
NP to SH 41,661 24,246 6,870 44,294 37,100 23,123 6,502 244.58%
-
Tax Rate 0.39% 0.14% 0.36% 0.35% 0.46% 0.50% 1.43% -
Total Cost 81,259 51,371 22,613 116,018 92,142 64,573 26,837 109.15%
-
Net Worth 363,540 344,999 340,000 330,000 335,000 239,194 131,605 96.75%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 4,980 5,000 - 250 149 112 - -
Div Payout % 11.95% 20.62% - 0.56% 0.40% 0.48% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 363,540 344,999 340,000 330,000 335,000 239,194 131,605 96.75%
NOSH 500,000 500,000 500,000 500,000 500,000 500,000 365,572 23.19%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 33.89% 32.06% 23.30% 27.67% 28.76% 26.43% 19.73% -
ROE 11.46% 7.03% 2.02% 13.42% 11.07% 9.67% 4.94% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 24.68 15.12 5.90 32.08 25.87 23.48 9.15 93.65%
EPS 8.35 4.85 1.37 10.15 8.94 6.21 1.80 177.88%
DPS 1.00 1.00 0.00 0.05 0.03 0.03 0.00 -
NAPS 0.73 0.69 0.68 0.66 0.67 0.64 0.36 60.13%
Adjusted Per Share Value based on latest NOSH - 500,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 13.66 8.40 3.28 17.82 14.37 9.75 3.72 137.82%
EPS 4.63 2.69 0.76 4.92 4.12 2.57 0.72 245.41%
DPS 0.55 0.56 0.00 0.03 0.02 0.01 0.00 -
NAPS 0.4039 0.3833 0.3778 0.3667 0.3722 0.2658 0.1462 96.76%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 - -
Price 2.10 1.67 2.25 2.24 3.16 1.90 0.00 -
P/RPS 8.51 11.04 38.16 6.98 12.22 8.09 0.00 -
P/EPS 25.10 34.44 163.76 25.29 42.59 30.71 0.00 -
EY 3.98 2.90 0.61 3.95 2.35 3.26 0.00 -
DY 0.48 0.60 0.00 0.02 0.01 0.02 0.00 -
P/NAPS 2.88 2.42 3.31 3.39 4.72 2.97 0.00 -
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 22/08/19 23/05/19 25/02/19 14/11/18 28/08/18 14/06/18 -
Price 2.52 1.66 1.51 2.65 2.35 2.34 0.00 -
P/RPS 10.21 10.98 25.61 8.26 9.09 9.96 0.00 -
P/EPS 30.12 34.23 109.90 29.91 31.67 37.82 0.00 -
EY 3.32 2.92 0.91 3.34 3.16 2.64 0.00 -
DY 0.40 0.60 0.00 0.02 0.01 0.01 0.00 -
P/NAPS 3.45 2.41 2.22 4.02 3.51 3.66 0.00 -

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