[MI] YoY 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
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 96,615 117,150 90,041 67,569 68,215 31,056 0 -
PBT 14,298 18,645 13,332 14,694 17,711 7,168 0 -
Tax -2,194 -1,466 -637 -1,475 -206 12 0 -
NP 12,104 17,179 12,695 13,219 17,505 7,180 0 -
-
NP to SH 11,916 17,111 13,235 13,214 17,505 7,194 0 -
-
Tax Rate 15.34% 7.86% 4.78% 10.04% 1.16% -0.17% - -
Total Cost 84,511 99,971 77,346 54,350 50,710 23,876 0 -
-
Net Worth 1,072,208 1,048,453 1,030,399 387,919 381,445 330,000 0 -
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 17,922 17,920 - 22,437 - - -
Div Payout % 149.97% 104.74% 135.40% - 128.18% - - -
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 0 -
NOSH 900,000 900,000 900,000 750,000 750,000 500,000 0 -
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 12.53% 14.66% 14.10% 19.56% 25.66% 23.12% 0.00% -
ROE 1.11% 1.63% 1.28% 3.41% 4.59% 2.18% 0.00% -
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 10.81 13.07 10.05 9.06 9.12 6.21 0.00 -
EPS 1.33 1.91 1.43 1.77 2.34 1.44 0.00 -
DPS 2.00 2.00 2.00 0.00 3.00 0.00 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 10.74 13.02 10.00 7.51 7.58 3.45 0.00 -
EPS 1.32 1.90 1.47 1.47 1.94 0.80 0.00 -
DPS 1.99 1.99 1.99 0.00 2.49 0.00 0.00 -
NAPS 1.1913 1.1649 1.1449 0.431 0.4238 0.3667 0.34 23.22%
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 17.11 9.94 33.63 43.50 20.94 36.06 0.00 -
P/EPS 138.72 68.08 228.82 222.43 81.61 155.69 0.00 -
EY 0.72 1.47 0.44 0.45 1.23 0.64 0.00 -
DY 1.08 1.54 0.59 0.00 1.57 0.00 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 18.87 12.24 20.50 54.98 25.33 42.66 0.00 -
P/EPS 152.97 83.79 139.46 281.15 98.70 184.18 0.00 -
EY 0.65 1.19 0.72 0.36 1.01 0.54 0.00 -
DY 0.98 1.25 0.97 0.00 1.30 0.00 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