[MI] YoY Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[MI] MI TECHNOVATION BERHAD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -10.46%
YoY- -25.2%
Quarter Report
Latest QR
Upcoming QR
MI's Result
MI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 375,479 229,004 191,135 160,390 173,322 21.30%
PBT 63,629 55,725 59,537 44,530 60,781 1.15%
Tax -3,525 -2,003 -371 -158 -1,477 24.27%
NP 60,104 53,722 59,166 44,372 59,304 0.33%
-
NP to SH 61,814 54,017 59,166 44,294 59,219 1.07%
-
Tax Rate 5.54% 3.59% 0.62% 0.35% 2.43% -
Total Cost 315,375 175,282 131,969 116,018 114,018 28.94%
-
Net Worth 1,030,399 387,919 381,445 330,000 60,192 103.30%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 44,800 22,380 29,917 250 - -
Div Payout % 72.48% 41.43% 50.56% 0.56% - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 1,030,399 387,919 381,445 330,000 60,192 103.30%
NOSH 900,000 750,000 750,000 500,000 177,037 50.11%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 16.01% 23.46% 30.96% 27.67% 34.22% -
ROE 6.00% 13.92% 15.51% 13.42% 98.38% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 41.91 30.70 25.56 32.08 97.90 -19.10%
EPS 7.49 7.20 7.90 10.15 33.45 -31.19%
DPS 5.00 3.00 4.00 0.05 0.00 -
NAPS 1.15 0.52 0.51 0.66 0.34 35.58%
Adjusted Per Share Value based on latest NOSH - 500,000
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 41.72 25.44 21.24 17.82 19.26 21.30%
EPS 6.87 6.00 6.57 4.92 6.58 1.08%
DPS 4.98 2.49 3.32 0.03 0.00 -
NAPS 1.1449 0.431 0.4238 0.3667 0.0669 103.29%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 - -
Price 3.38 3.94 1.91 2.24 0.00 -
P/RPS 8.07 12.83 7.47 6.98 0.00 -
P/EPS 48.99 54.41 24.14 25.29 0.00 -
EY 2.04 1.84 4.14 3.95 0.00 -
DY 1.48 0.76 2.09 0.02 0.00 -
P/NAPS 2.94 7.58 3.75 3.39 0.00 -
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 21/02/22 19/02/21 20/02/20 25/02/19 - -
Price 2.06 4.98 2.31 2.65 0.00 -
P/RPS 4.92 16.22 9.04 8.26 0.00 -
P/EPS 29.86 68.78 29.20 29.91 0.00 -
EY 3.35 1.45 3.42 3.34 0.00 -
DY 2.43 0.60 1.73 0.02 0.00 -
P/NAPS 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