[MI] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[MI] MI TECHNOVATION BERHAD
Announcement Date
29-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -3.03%
YoY- 264.71%
Quarter Report
Latest QR
Upcoming QR
MI's Result
MI's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 117,150 89,659 93,577 89,091 90,041 113,967 117,291 -0.07%
PBT 18,645 22,142 20,722 13,940 13,332 20,567 26,445 -20.73%
Tax -1,466 -3,240 -2,735 -1,757 -637 -2,218 -579 85.45%
NP 17,179 18,902 17,987 12,183 12,695 18,349 25,866 -23.82%
-
NP to SH 17,111 20,253 18,664 12,834 13,235 18,955 26,105 -24.48%
-
Tax Rate 7.86% 14.63% 13.20% 12.60% 4.78% 10.78% 2.19% -
Total Cost 99,971 70,757 75,590 76,908 77,346 95,618 91,425 6.12%
-
Net Worth 1,048,453 1,039,386 1,030,399 1,021,439 1,030,399 979,992 694,349 31.51%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 17,922 - 8,960 8,960 17,920 - - -
Div Payout % 104.74% - 48.01% 69.81% 135.40% - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 1,048,453 1,039,386 1,030,399 1,021,439 1,030,399 979,992 694,349 31.51%
NOSH 900,000 900,000 900,000 900,000 900,000 900,000 824,250 6.01%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 14.66% 21.08% 19.22% 13.67% 14.10% 16.10% 22.05% -
ROE 1.63% 1.95% 1.81% 1.26% 1.28% 1.93% 3.76% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 13.07 10.01 10.44 9.94 10.05 13.49 15.03 -8.87%
EPS 1.91 2.26 2.08 1.43 1.43 2.24 3.35 -31.17%
DPS 2.00 0.00 1.00 1.00 2.00 0.00 0.00 -
NAPS 1.17 1.16 1.15 1.14 1.15 1.16 0.89 19.94%
Adjusted Per Share Value based on latest NOSH - 900,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 13.02 9.96 10.40 9.90 10.00 12.66 13.03 -0.05%
EPS 1.90 2.25 2.07 1.43 1.47 2.11 2.90 -24.50%
DPS 1.99 0.00 1.00 1.00 1.99 0.00 0.00 -
NAPS 1.1649 1.1549 1.1449 1.1349 1.1449 1.0889 0.7715 31.51%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.30 1.23 1.54 1.99 3.38 3.75 3.47 -
P/RPS 9.94 12.29 14.75 20.01 33.63 27.80 23.08 -42.88%
P/EPS 68.08 54.42 73.93 138.93 228.82 167.14 103.70 -24.40%
EY 1.47 1.84 1.35 0.72 0.44 0.60 0.96 32.74%
DY 1.54 0.00 0.65 0.50 0.59 0.00 0.00 -
P/NAPS 1.11 1.06 1.34 1.75 2.94 3.23 3.90 -56.63%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 07/11/22 28/07/22 29/04/22 21/02/22 29/10/21 30/07/21 -
Price 1.60 1.14 1.53 1.80 2.06 3.84 3.89 -
P/RPS 12.24 11.39 14.65 18.10 20.50 28.47 25.87 -39.19%
P/EPS 83.79 50.44 73.45 125.67 139.46 171.15 116.26 -19.56%
EY 1.19 1.98 1.36 0.80 0.72 0.58 0.86 24.10%
DY 1.25 0.00 0.65 0.56 0.97 0.00 0.00 -
P/NAPS 1.37 0.98 1.33 1.58 1.79 3.31 4.37 -53.75%

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