[MI] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[MI] MI TECHNOVATION BERHAD
Announcement Date
29-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 63.99%
YoY- 19.06%
Quarter Report
Latest QR
Upcoming QR
MI's Result
MI's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 182,668 89,091 375,479 285,438 171,471 54,180 229,004 -14.02%
PBT 34,662 13,940 63,629 50,297 29,730 3,285 55,725 -27.19%
Tax -4,492 -1,757 -3,525 -2,888 -670 1,052 -2,003 71.58%
NP 30,170 12,183 60,104 47,409 29,060 4,337 53,722 -32.00%
-
NP to SH 31,498 12,834 61,814 48,579 29,624 3,519 54,017 -30.27%
-
Tax Rate 12.96% 12.60% 5.54% 5.74% 2.25% -32.02% 3.59% -
Total Cost 152,498 76,908 315,375 238,029 142,411 49,843 175,282 -8.88%
-
Net Worth 1,030,399 1,021,439 1,030,399 979,992 694,349 395,379 387,919 92.14%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 17,920 8,960 44,800 - - - 22,380 -13.80%
Div Payout % 56.89% 69.81% 72.48% - - - 41.43% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 1,030,399 1,021,439 1,030,399 979,992 694,349 395,379 387,919 92.14%
NOSH 900,000 900,000 900,000 900,000 824,250 750,000 750,000 12.96%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 16.52% 13.67% 16.01% 16.61% 16.95% 8.00% 23.46% -
ROE 3.06% 1.26% 6.00% 4.96% 4.27% 0.89% 13.92% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 20.39 9.94 41.91 33.79 21.98 7.26 30.70 -23.93%
EPS 3.52 1.43 7.49 6.06 3.82 0.47 7.20 -38.02%
DPS 2.00 1.00 5.00 0.00 0.00 0.00 3.00 -23.74%
NAPS 1.15 1.14 1.15 1.16 0.89 0.53 0.52 69.99%
Adjusted Per Share Value based on latest NOSH - 900,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 20.30 9.90 41.72 31.72 19.05 6.02 25.44 -14.00%
EPS 3.50 1.43 6.87 5.40 3.29 0.39 6.00 -30.25%
DPS 1.99 1.00 4.98 0.00 0.00 0.00 2.49 -13.91%
NAPS 1.1449 1.1349 1.1449 1.0889 0.7715 0.4393 0.431 92.14%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.54 1.99 3.38 3.75 3.47 3.99 3.94 -
P/RPS 7.55 20.01 8.07 11.10 15.79 54.94 12.83 -29.84%
P/EPS 43.81 138.93 48.99 65.21 91.38 845.85 54.41 -13.48%
EY 2.28 0.72 2.04 1.53 1.09 0.12 1.84 15.41%
DY 1.30 0.50 1.48 0.00 0.00 0.00 0.76 43.16%
P/NAPS 1.34 1.75 2.94 3.23 3.90 7.53 7.58 -68.60%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 28/07/22 29/04/22 21/02/22 29/10/21 30/07/21 28/04/21 19/02/21 -
Price 1.53 1.80 2.06 3.84 3.89 4.09 4.98 -
P/RPS 7.50 18.10 4.92 11.37 17.70 56.31 16.22 -40.28%
P/EPS 43.52 125.67 29.86 66.78 102.45 867.05 68.78 -26.35%
EY 2.30 0.80 3.35 1.50 0.98 0.12 1.45 36.12%
DY 1.31 0.56 2.43 0.00 0.00 0.00 0.60 68.53%
P/NAPS 1.33 1.58 1.79 3.31 4.37 7.72 9.58 -73.28%

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