[MI] YoY Annual (Unaudited) 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
YoY- 14.43%
Quarter Report
Latest QR
Upcoming QR
MI's Result
MI's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 355,961 389,477 375,479 229,004 191,135 160,390 173,322 12.73%
PBT 65,617 75,449 63,629 55,725 59,537 44,530 60,781 1.28%
Tax -12,818 -9,198 -3,525 -2,003 -371 -158 -1,477 43.32%
NP 52,799 66,251 60,104 53,722 59,166 44,372 59,304 -1.91%
-
NP to SH 55,204 68,862 61,814 54,017 59,166 44,294 59,219 -1.16%
-
Tax Rate 19.53% 12.19% 5.54% 3.59% 0.62% 0.35% 2.43% -
Total Cost 303,162 323,226 315,375 175,282 131,969 116,018 114,018 17.69%
-
Net Worth 1,072,208 1,048,453 1,030,399 387,919 381,445 330,000 60,192 61.57%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 17,870 35,844 44,800 22,380 29,917 250 - -
Div Payout % 32.37% 52.05% 72.48% 41.43% 50.56% 0.56% - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 1,072,208 1,048,453 1,030,399 387,919 381,445 330,000 60,192 61.57%
NOSH 900,000 900,000 900,000 750,000 750,000 500,000 177,037 31.11%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 14.83% 17.01% 16.01% 23.46% 30.96% 27.67% 34.22% -
ROE 5.15% 6.57% 6.00% 13.92% 15.51% 13.42% 98.38% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 39.84 43.46 41.91 30.70 25.56 32.08 97.90 -13.91%
EPS 6.17 7.69 7.49 7.20 7.90 10.15 33.45 -24.54%
DPS 2.00 4.00 5.00 3.00 4.00 0.05 0.00 -
NAPS 1.20 1.17 1.15 0.52 0.51 0.66 0.34 23.37%
Adjusted Per Share Value based on latest NOSH - 900,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 39.55 43.28 41.72 25.44 21.24 17.82 19.26 12.73%
EPS 6.13 7.65 6.87 6.00 6.57 4.92 6.58 -1.17%
DPS 1.99 3.98 4.98 2.49 3.32 0.03 0.00 -
NAPS 1.1913 1.1649 1.1449 0.431 0.4238 0.3667 0.0669 61.56%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 - -
Price 1.85 1.30 3.38 3.94 1.91 2.24 0.00 -
P/RPS 4.64 2.99 8.07 12.83 7.47 6.98 0.00 -
P/EPS 29.94 16.92 48.99 54.41 24.14 25.29 0.00 -
EY 3.34 5.91 2.04 1.84 4.14 3.95 0.00 -
DY 1.08 3.08 1.48 0.76 2.09 0.02 0.00 -
P/NAPS 1.54 1.11 2.94 7.58 3.75 3.39 0.00 -
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 23/02/24 22/02/23 21/02/22 19/02/21 20/02/20 25/02/19 - -
Price 2.04 1.60 2.06 4.98 2.31 2.65 0.00 -
P/RPS 5.12 3.68 4.92 16.22 9.04 8.26 0.00 -
P/EPS 33.02 20.82 29.86 68.78 29.20 29.91 0.00 -
EY 3.03 4.80 3.35 1.45 3.42 3.34 0.00 -
DY 0.98 2.50 2.43 0.60 1.73 0.02 0.00 -
P/NAPS 1.70 1.37 1.79 9.58 4.53 4.02 0.00 -

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