[MI] QoQ Cumulative 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- 27.24%
YoY- 14.43%
Quarter Report
Latest QR
Upcoming QR
MI's Result
MI's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 272,327 182,668 89,091 375,479 285,438 171,471 54,180 193.13%
PBT 56,804 34,662 13,940 63,629 50,297 29,730 3,285 567.53%
Tax -7,732 -4,492 -1,757 -3,525 -2,888 -670 1,052 -
NP 49,072 30,170 12,183 60,104 47,409 29,060 4,337 403.25%
-
NP to SH 51,751 31,498 12,834 61,814 48,579 29,624 3,519 499.27%
-
Tax Rate 13.61% 12.96% 12.60% 5.54% 5.74% 2.25% -32.02% -
Total Cost 223,255 152,498 76,908 315,375 238,029 142,411 49,843 171.47%
-
Net Worth 1,039,386 1,030,399 1,021,439 1,030,399 979,992 694,349 395,379 90.36%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 17,920 17,920 8,960 44,800 - - - -
Div Payout % 34.63% 56.89% 69.81% 72.48% - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 1,039,386 1,030,399 1,021,439 1,030,399 979,992 694,349 395,379 90.36%
NOSH 900,000 900,000 900,000 900,000 900,000 824,250 750,000 12.91%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 18.02% 16.52% 13.67% 16.01% 16.61% 16.95% 8.00% -
ROE 4.98% 3.06% 1.26% 6.00% 4.96% 4.27% 0.89% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 30.39 20.39 9.94 41.91 33.79 21.98 7.26 159.50%
EPS 5.78 3.52 1.43 7.49 6.06 3.82 0.47 431.97%
DPS 2.00 2.00 1.00 5.00 0.00 0.00 0.00 -
NAPS 1.16 1.15 1.14 1.15 1.16 0.89 0.53 68.49%
Adjusted Per Share Value based on latest NOSH - 900,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 30.26 20.30 9.90 41.72 31.72 19.05 6.02 193.14%
EPS 5.75 3.50 1.43 6.87 5.40 3.29 0.39 500.28%
DPS 1.99 1.99 1.00 4.98 0.00 0.00 0.00 -
NAPS 1.1549 1.1449 1.1349 1.1449 1.0889 0.7715 0.4393 90.37%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.23 1.54 1.99 3.38 3.75 3.47 3.99 -
P/RPS 4.05 7.55 20.01 8.07 11.10 15.79 54.94 -82.39%
P/EPS 21.30 43.81 138.93 48.99 65.21 91.38 845.85 -91.38%
EY 4.70 2.28 0.72 2.04 1.53 1.09 0.12 1050.73%
DY 1.63 1.30 0.50 1.48 0.00 0.00 0.00 -
P/NAPS 1.06 1.34 1.75 2.94 3.23 3.90 7.53 -72.90%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 07/11/22 28/07/22 29/04/22 21/02/22 29/10/21 30/07/21 28/04/21 -
Price 1.14 1.53 1.80 2.06 3.84 3.89 4.09 -
P/RPS 3.75 7.50 18.10 4.92 11.37 17.70 56.31 -83.54%
P/EPS 19.74 43.52 125.67 29.86 66.78 102.45 867.05 -91.94%
EY 5.07 2.30 0.80 3.35 1.50 0.98 0.12 1110.30%
DY 1.75 1.31 0.56 2.43 0.00 0.00 0.00 -
P/NAPS 0.98 1.33 1.58 1.79 3.31 4.37 7.72 -74.70%

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