[MI] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[MI] MI TECHNOVATION BERHAD
Announcement Date
28-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -73.94%
YoY- -65.83%
Quarter Report
Latest QR
Upcoming QR
MI's Result
MI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 375,479 380,584 342,942 216,720 229,004 215,246 194,318 54.95%
PBT 63,629 67,062 59,460 13,140 55,725 54,708 57,438 7.04%
Tax -3,525 -3,850 -1,340 4,208 -2,003 -704 -872 153.11%
NP 60,104 63,212 58,120 17,348 53,722 54,004 56,566 4.11%
-
NP to SH 61,814 64,772 59,248 14,076 54,017 54,404 56,960 5.58%
-
Tax Rate 5.54% 5.74% 2.25% -32.02% 3.59% 1.29% 1.52% -
Total Cost 315,375 317,372 284,822 199,372 175,282 161,242 137,752 73.44%
-
Net Worth 1,030,399 979,992 694,349 395,379 387,919 395,379 387,919 91.45%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 44,800 - - - 22,380 29,840 - -
Div Payout % 72.48% - - - 41.43% 54.85% - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,030,399 979,992 694,349 395,379 387,919 395,379 387,919 91.45%
NOSH 900,000 900,000 824,250 750,000 750,000 750,000 750,000 12.88%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 16.01% 16.61% 16.95% 8.00% 23.46% 25.09% 29.11% -
ROE 6.00% 6.61% 8.53% 3.56% 13.92% 13.76% 14.68% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 41.91 45.05 43.96 29.05 30.70 28.85 26.05 37.18%
EPS 7.49 8.08 7.64 1.88 7.20 7.24 7.58 -0.79%
DPS 5.00 0.00 0.00 0.00 3.00 4.00 0.00 -
NAPS 1.15 1.16 0.89 0.53 0.52 0.53 0.52 69.49%
Adjusted Per Share Value based on latest NOSH - 750,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 41.72 42.29 38.10 24.08 25.44 23.92 21.59 54.95%
EPS 6.87 7.20 6.58 1.56 6.00 6.04 6.33 5.59%
DPS 4.98 0.00 0.00 0.00 2.49 3.32 0.00 -
NAPS 1.1449 1.0889 0.7715 0.4393 0.431 0.4393 0.431 91.46%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 3.38 3.75 3.47 3.99 3.94 4.20 2.48 -
P/RPS 8.07 8.32 7.89 13.73 12.83 14.56 9.52 -10.40%
P/EPS 48.99 48.91 45.69 211.46 54.41 57.59 32.48 31.42%
EY 2.04 2.04 2.19 0.47 1.84 1.74 3.08 -23.95%
DY 1.48 0.00 0.00 0.00 0.76 0.95 0.00 -
P/NAPS 2.94 3.23 3.90 7.53 7.58 7.92 4.77 -27.51%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 21/02/22 29/10/21 30/07/21 28/04/21 19/02/21 23/10/20 27/07/20 -
Price 2.06 3.84 3.89 4.09 4.98 4.68 3.70 -
P/RPS 4.92 8.52 8.85 14.08 16.22 16.22 14.20 -50.57%
P/EPS 29.86 50.09 51.22 216.76 68.78 64.17 48.46 -27.52%
EY 3.35 2.00 1.95 0.46 1.45 1.56 2.06 38.16%
DY 2.43 0.00 0.00 0.00 0.60 0.85 0.00 -
P/NAPS 1.79 3.31 4.37 7.72 9.58 8.83 7.12 -60.06%

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