[MI] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[MI] MI TECHNOVATION BERHAD
Announcement Date
20-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 42.02%
YoY- 33.58%
Quarter Report
Latest QR
Upcoming QR
MI's Result
MI's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 161,435 97,159 35,243 191,135 122,920 75,617 29,483 209.69%
PBT 41,031 28,719 10,335 59,537 41,826 24,279 6,895 227.32%
Tax -528 -436 -152 -371 -165 -33 -25 659.82%
NP 40,503 28,283 10,183 59,166 41,661 24,246 6,870 225.29%
-
NP to SH 40,803 28,480 10,298 59,166 41,661 24,246 6,870 226.89%
-
Tax Rate 1.29% 1.52% 1.47% 0.62% 0.39% 0.14% 0.36% -
Total Cost 120,932 68,876 25,060 131,969 81,259 51,371 22,613 204.88%
-
Net Worth 395,379 387,919 365,540 381,445 363,540 344,999 340,000 10.55%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 22,380 - - 29,917 4,980 5,000 - -
Div Payout % 54.85% - - 50.56% 11.95% 20.62% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 395,379 387,919 365,540 381,445 363,540 344,999 340,000 10.55%
NOSH 750,000 750,000 750,000 750,000 500,000 500,000 500,000 30.94%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 25.09% 29.11% 28.89% 30.96% 33.89% 32.06% 23.30% -
ROE 10.32% 7.34% 2.82% 15.51% 11.46% 7.03% 2.02% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 21.64 13.02 4.72 25.56 24.68 15.12 5.90 137.26%
EPS 5.43 3.79 1.37 7.90 8.35 4.85 1.37 149.82%
DPS 3.00 0.00 0.00 4.00 1.00 1.00 0.00 -
NAPS 0.53 0.52 0.49 0.51 0.73 0.69 0.68 -15.26%
Adjusted Per Share Value based on latest NOSH - 750,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 17.94 10.80 3.92 21.24 13.66 8.40 3.28 209.47%
EPS 4.53 3.16 1.14 6.57 4.63 2.69 0.76 227.67%
DPS 2.49 0.00 0.00 3.32 0.55 0.56 0.00 -
NAPS 0.4393 0.431 0.4062 0.4238 0.4039 0.3833 0.3778 10.54%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 4.20 2.48 1.96 1.91 2.10 1.67 2.25 -
P/RPS 19.41 19.04 41.49 7.47 8.51 11.04 38.16 -36.20%
P/EPS 76.79 64.96 141.98 24.14 25.10 34.44 163.76 -39.55%
EY 1.30 1.54 0.70 4.14 3.98 2.90 0.61 65.37%
DY 0.71 0.00 0.00 2.09 0.48 0.60 0.00 -
P/NAPS 7.92 4.77 4.00 3.75 2.88 2.42 3.31 78.61%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 23/10/20 27/07/20 18/05/20 20/02/20 21/11/19 22/08/19 23/05/19 -
Price 4.68 3.70 2.24 2.31 2.52 1.66 1.51 -
P/RPS 21.63 28.41 47.41 9.04 10.21 10.98 25.61 -10.62%
P/EPS 85.56 96.92 162.27 29.20 30.12 34.23 109.90 -15.33%
EY 1.17 1.03 0.62 3.42 3.32 2.92 0.91 18.18%
DY 0.64 0.00 0.00 1.73 0.40 0.60 0.00 -
P/NAPS 8.83 7.12 4.57 4.53 3.45 2.41 2.22 150.40%

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