[MI] QoQ Quarter Result on 31-Dec-2021 [#4]

Stock
[MI] MI TECHNOVATION BERHAD
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -30.18%
YoY- 0.16%
Quarter Report
Latest QR
Upcoming QR
MI's Result
MI's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 89,659 93,577 89,091 90,041 113,967 117,291 54,180 39.86%
PBT 22,142 20,722 13,940 13,332 20,567 26,445 3,285 256.41%
Tax -3,240 -2,735 -1,757 -637 -2,218 -579 1,052 -
NP 18,902 17,987 12,183 12,695 18,349 25,866 4,337 166.57%
-
NP to SH 20,253 18,664 12,834 13,235 18,955 26,105 3,519 220.81%
-
Tax Rate 14.63% 13.20% 12.60% 4.78% 10.78% 2.19% -32.02% -
Total Cost 70,757 75,590 76,908 77,346 95,618 91,425 49,843 26.28%
-
Net Worth 1,039,386 1,030,399 1,021,439 1,030,399 979,992 694,349 395,379 90.36%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - 8,960 8,960 17,920 - - - -
Div Payout % - 48.01% 69.81% 135.40% - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 1,039,386 1,030,399 1,021,439 1,030,399 979,992 694,349 395,379 90.36%
NOSH 900,000 900,000 900,000 900,000 900,000 824,250 750,000 12.91%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 21.08% 19.22% 13.67% 14.10% 16.10% 22.05% 8.00% -
ROE 1.95% 1.81% 1.26% 1.28% 1.93% 3.76% 0.89% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 10.01 10.44 9.94 10.05 13.49 15.03 7.26 23.85%
EPS 2.26 2.08 1.43 1.43 2.24 3.35 0.47 184.61%
DPS 0.00 1.00 1.00 2.00 0.00 0.00 0.00 -
NAPS 1.16 1.15 1.14 1.15 1.16 0.89 0.53 68.49%
Adjusted Per Share Value based on latest NOSH - 900,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 9.96 10.40 9.90 10.00 12.66 13.03 6.02 39.84%
EPS 2.25 2.07 1.43 1.47 2.11 2.90 0.39 221.32%
DPS 0.00 1.00 1.00 1.99 0.00 0.00 0.00 -
NAPS 1.1549 1.1449 1.1349 1.1449 1.0889 0.7715 0.4393 90.37%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.23 1.54 1.99 3.38 3.75 3.47 3.99 -
P/RPS 12.29 14.75 20.01 33.63 27.80 23.08 54.94 -63.11%
P/EPS 54.42 73.93 138.93 228.82 167.14 103.70 845.85 -83.91%
EY 1.84 1.35 0.72 0.44 0.60 0.96 0.12 516.17%
DY 0.00 0.65 0.50 0.59 0.00 0.00 0.00 -
P/NAPS 1.06 1.34 1.75 2.94 3.23 3.90 7.53 -72.90%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 07/11/22 28/07/22 29/04/22 21/02/22 29/10/21 30/07/21 28/04/21 -
Price 1.14 1.53 1.80 2.06 3.84 3.89 4.09 -
P/RPS 11.39 14.65 18.10 20.50 28.47 25.87 56.31 -65.50%
P/EPS 50.44 73.45 125.67 139.46 171.15 116.26 867.05 -84.96%
EY 1.98 1.36 0.80 0.72 0.58 0.86 0.12 547.01%
DY 0.00 0.65 0.56 0.97 0.00 0.00 0.00 -
P/NAPS 0.98 1.33 1.58 1.79 3.31 4.37 7.72 -74.70%

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