[MI] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[MI] MI TECHNOVATION BERHAD
Announcement Date
23-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -84.49%
YoY- 5.66%
Quarter Report
Latest QR
Upcoming QR
MI's Result
MI's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 191,135 122,920 75,617 29,483 160,390 129,334 87,771 67.76%
PBT 59,537 41,826 24,279 6,895 44,530 37,362 23,314 86.51%
Tax -371 -165 -33 -25 -158 -170 -116 116.61%
NP 59,166 41,661 24,246 6,870 44,372 37,192 23,198 86.35%
-
NP to SH 59,166 41,661 24,246 6,870 44,294 37,100 23,123 86.75%
-
Tax Rate 0.62% 0.39% 0.14% 0.36% 0.35% 0.46% 0.50% -
Total Cost 131,969 81,259 51,371 22,613 116,018 92,142 64,573 60.83%
-
Net Worth 381,445 363,540 344,999 340,000 330,000 335,000 239,194 36.38%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 29,917 4,980 5,000 - 250 149 112 4005.62%
Div Payout % 50.56% 11.95% 20.62% - 0.56% 0.40% 0.48% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 381,445 363,540 344,999 340,000 330,000 335,000 239,194 36.38%
NOSH 750,000 500,000 500,000 500,000 500,000 500,000 500,000 30.94%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 30.96% 33.89% 32.06% 23.30% 27.67% 28.76% 26.43% -
ROE 15.51% 11.46% 7.03% 2.02% 13.42% 11.07% 9.67% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 25.56 24.68 15.12 5.90 32.08 25.87 23.48 5.80%
EPS 7.90 8.35 4.85 1.37 10.15 8.94 6.21 17.35%
DPS 4.00 1.00 1.00 0.00 0.05 0.03 0.03 2486.75%
NAPS 0.51 0.73 0.69 0.68 0.66 0.67 0.64 -14.01%
Adjusted Per Share Value based on latest NOSH - 500,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 21.24 13.66 8.40 3.28 17.82 14.37 9.75 67.80%
EPS 6.57 4.63 2.69 0.76 4.92 4.12 2.57 86.64%
DPS 3.32 0.55 0.56 0.00 0.03 0.02 0.01 4644.23%
NAPS 0.4238 0.4039 0.3833 0.3778 0.3667 0.3722 0.2658 36.36%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.91 2.10 1.67 2.25 2.24 3.16 1.90 -
P/RPS 7.47 8.51 11.04 38.16 6.98 12.22 8.09 -5.16%
P/EPS 24.14 25.10 34.44 163.76 25.29 42.59 30.71 -14.78%
EY 4.14 3.98 2.90 0.61 3.95 2.35 3.26 17.21%
DY 2.09 0.48 0.60 0.00 0.02 0.01 0.02 2099.88%
P/NAPS 3.75 2.88 2.42 3.31 3.39 4.72 2.97 16.77%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 20/02/20 21/11/19 22/08/19 23/05/19 25/02/19 14/11/18 28/08/18 -
Price 2.31 2.52 1.66 1.51 2.65 2.35 2.34 -
P/RPS 9.04 10.21 10.98 25.61 8.26 9.09 9.96 -6.24%
P/EPS 29.20 30.12 34.23 109.90 29.91 31.67 37.82 -15.79%
EY 3.42 3.32 2.92 0.91 3.34 3.16 2.64 18.78%
DY 1.73 0.40 0.60 0.00 0.02 0.01 0.01 2975.77%
P/NAPS 4.53 3.45 2.41 2.22 4.02 3.51 3.66 15.23%

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