[MI] QoQ Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[MI] MI TECHNOVATION BERHAD
Announcement Date
22-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 76.46%
YoY- 4.86%
Quarter Report
Latest QR
Upcoming QR
MI's Result
MI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 140,972 191,135 163,893 151,234 117,932 160,390 172,445 -12.56%
PBT 41,340 59,537 55,768 48,558 27,580 44,530 49,816 -11.68%
Tax -608 -371 -220 -66 -100 -158 -226 93.31%
NP 40,732 59,166 55,548 48,492 27,480 44,372 49,589 -12.28%
-
NP to SH 41,192 59,166 55,548 48,492 27,480 44,294 49,466 -11.47%
-
Tax Rate 1.47% 0.62% 0.39% 0.14% 0.36% 0.35% 0.45% -
Total Cost 100,240 131,969 108,345 102,742 90,452 116,018 122,856 -12.67%
-
Net Worth 365,540 381,445 363,540 344,999 340,000 330,000 335,000 5.98%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 29,917 6,640 10,000 - 250 199 -
Div Payout % - 50.56% 11.95% 20.62% - 0.56% 0.40% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 365,540 381,445 363,540 344,999 340,000 330,000 335,000 5.98%
NOSH 750,000 750,000 500,000 500,000 500,000 500,000 500,000 31.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 28.89% 30.96% 33.89% 32.06% 23.30% 27.67% 28.76% -
ROE 11.27% 15.51% 15.28% 14.06% 8.08% 13.42% 14.77% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 18.90 25.56 32.91 30.25 23.59 32.08 34.49 -33.01%
EPS 5.48 7.90 11.13 9.70 5.48 10.15 11.92 -40.40%
DPS 0.00 4.00 1.33 2.00 0.00 0.05 0.04 -
NAPS 0.49 0.51 0.73 0.69 0.68 0.66 0.67 -18.81%
Adjusted Per Share Value based on latest NOSH - 500,000
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 15.66 21.24 18.21 16.80 13.10 17.82 19.16 -12.57%
EPS 4.58 6.57 6.17 5.39 3.05 4.92 5.50 -11.47%
DPS 0.00 3.32 0.74 1.11 0.00 0.03 0.02 -
NAPS 0.4062 0.4238 0.4039 0.3833 0.3778 0.3667 0.3722 5.99%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 1.96 1.91 2.10 1.67 2.25 2.24 3.16 -
P/RPS 10.37 7.47 6.38 5.52 9.54 6.98 9.16 8.61%
P/EPS 35.50 24.14 18.83 17.22 40.94 25.29 31.94 7.29%
EY 2.82 4.14 5.31 5.81 2.44 3.95 3.13 -6.71%
DY 0.00 2.09 0.63 1.20 0.00 0.02 0.01 -
P/NAPS 4.00 3.75 2.88 2.42 3.31 3.39 4.72 -10.43%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 18/05/20 20/02/20 21/11/19 22/08/19 23/05/19 25/02/19 14/11/18 -
Price 2.24 2.31 2.52 1.66 1.51 2.65 2.35 -
P/RPS 11.85 9.04 7.66 5.49 6.40 8.26 6.81 44.62%
P/EPS 40.57 29.20 22.59 17.12 27.47 29.91 23.75 42.85%
EY 2.47 3.42 4.43 5.84 3.64 3.34 4.21 -29.89%
DY 0.00 1.73 0.53 1.20 0.00 0.02 0.02 -
P/NAPS 4.57 4.53 3.45 2.41 2.22 4.02 3.51 19.21%

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