[MI] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[MI] MI TECHNOVATION BERHAD
Announcement Date
08-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -90.71%
YoY- -50.16%
Quarter Report
Latest QR
Upcoming QR
MI's Result
MI's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 355,961 259,346 160,898 76,846 389,477 272,327 182,668 55.82%
PBT 65,617 51,319 30,449 6,680 75,449 56,804 34,662 52.85%
Tax -12,818 -10,624 -3,345 -1,331 -9,198 -7,732 -4,492 100.79%
NP 52,799 40,695 27,104 5,349 66,251 49,072 30,170 45.07%
-
NP to SH 55,204 43,288 29,130 6,397 68,862 51,751 31,498 45.21%
-
Tax Rate 19.53% 20.70% 10.99% 19.93% 12.19% 13.61% 12.96% -
Total Cost 303,162 218,651 133,794 71,497 323,226 223,255 152,498 57.90%
-
Net Worth 1,072,208 1,056,640 1,065,059 1,038,930 1,048,453 1,039,386 1,030,399 2.67%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 17,870 17,909 17,900 - 35,844 17,920 17,920 -0.18%
Div Payout % 32.37% 41.37% 61.45% - 52.05% 34.63% 56.89% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 1,072,208 1,056,640 1,065,059 1,038,930 1,048,453 1,039,386 1,030,399 2.67%
NOSH 900,000 900,000 900,000 900,000 900,000 900,000 900,000 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 14.83% 15.69% 16.85% 6.96% 17.01% 18.02% 16.52% -
ROE 5.15% 4.10% 2.74% 0.62% 6.57% 4.98% 3.06% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 39.84 28.96 17.98 8.58 43.46 30.39 20.39 56.10%
EPS 6.17 4.83 3.25 0.71 7.69 5.78 3.52 45.22%
DPS 2.00 2.00 2.00 0.00 4.00 2.00 2.00 0.00%
NAPS 1.20 1.18 1.19 1.16 1.17 1.16 1.15 2.86%
Adjusted Per Share Value based on latest NOSH - 900,000
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 39.55 28.82 17.88 8.54 43.28 30.26 20.30 55.80%
EPS 6.13 4.81 3.24 0.71 7.65 5.75 3.50 45.15%
DPS 1.99 1.99 1.99 0.00 3.98 1.99 1.99 0.00%
NAPS 1.1913 1.174 1.1834 1.1544 1.1649 1.1549 1.1449 2.67%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.85 1.71 1.38 1.78 1.30 1.23 1.54 -
P/RPS 4.64 5.90 7.68 20.75 2.99 4.05 7.55 -27.65%
P/EPS 29.94 35.37 42.40 249.21 16.92 21.30 43.81 -22.35%
EY 3.34 2.83 2.36 0.40 5.91 4.70 2.28 28.89%
DY 1.08 1.17 1.45 0.00 3.08 1.63 1.30 -11.59%
P/NAPS 1.54 1.45 1.16 1.53 1.11 1.06 1.34 9.69%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 23/02/24 09/11/23 11/08/23 08/05/23 22/02/23 07/11/22 28/07/22 -
Price 2.04 1.81 1.53 1.54 1.60 1.14 1.53 -
P/RPS 5.12 6.25 8.51 17.95 3.68 3.75 7.50 -22.41%
P/EPS 33.02 37.44 47.01 215.61 20.82 19.74 43.52 -16.77%
EY 3.03 2.67 2.13 0.46 4.80 5.07 2.30 20.11%
DY 0.98 1.10 1.31 0.00 2.50 1.75 1.31 -17.54%
P/NAPS 1.70 1.53 1.29 1.33 1.37 0.98 1.33 17.72%

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