[MI] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[MI] MI TECHNOVATION BERHAD
Announcement Date
29-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -79.24%
YoY- 264.71%
Quarter Report
Latest QR
Upcoming QR
MI's Result
MI's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 389,477 272,327 182,668 89,091 375,479 285,438 171,471 72.53%
PBT 75,449 56,804 34,662 13,940 63,629 50,297 29,730 85.73%
Tax -9,198 -7,732 -4,492 -1,757 -3,525 -2,888 -670 470.61%
NP 66,251 49,072 30,170 12,183 60,104 47,409 29,060 72.96%
-
NP to SH 68,862 51,751 31,498 12,834 61,814 48,579 29,624 75.20%
-
Tax Rate 12.19% 13.61% 12.96% 12.60% 5.54% 5.74% 2.25% -
Total Cost 323,226 223,255 152,498 76,908 315,375 238,029 142,411 72.44%
-
Net Worth 1,048,453 1,039,386 1,030,399 1,021,439 1,030,399 979,992 694,349 31.51%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 35,844 17,920 17,920 8,960 44,800 - - -
Div Payout % 52.05% 34.63% 56.89% 69.81% 72.48% - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 1,048,453 1,039,386 1,030,399 1,021,439 1,030,399 979,992 694,349 31.51%
NOSH 900,000 900,000 900,000 900,000 900,000 900,000 824,250 6.01%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 17.01% 18.02% 16.52% 13.67% 16.01% 16.61% 16.95% -
ROE 6.57% 4.98% 3.06% 1.26% 6.00% 4.96% 4.27% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 43.46 30.39 20.39 9.94 41.91 33.79 21.98 57.33%
EPS 7.69 5.78 3.52 1.43 7.49 6.06 3.82 59.22%
DPS 4.00 2.00 2.00 1.00 5.00 0.00 0.00 -
NAPS 1.17 1.16 1.15 1.14 1.15 1.16 0.89 19.94%
Adjusted Per Share Value based on latest NOSH - 900,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 43.28 30.26 20.30 9.90 41.72 31.72 19.05 72.56%
EPS 7.65 5.75 3.50 1.43 6.87 5.40 3.29 75.24%
DPS 3.98 1.99 1.99 1.00 4.98 0.00 0.00 -
NAPS 1.1649 1.1549 1.1449 1.1349 1.1449 1.0889 0.7715 31.51%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.30 1.23 1.54 1.99 3.38 3.75 3.47 -
P/RPS 2.99 4.05 7.55 20.01 8.07 11.10 15.79 -66.92%
P/EPS 16.92 21.30 43.81 138.93 48.99 65.21 91.38 -67.41%
EY 5.91 4.70 2.28 0.72 2.04 1.53 1.09 207.68%
DY 3.08 1.63 1.30 0.50 1.48 0.00 0.00 -
P/NAPS 1.11 1.06 1.34 1.75 2.94 3.23 3.90 -56.63%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 07/11/22 28/07/22 29/04/22 21/02/22 29/10/21 30/07/21 -
Price 1.60 1.14 1.53 1.80 2.06 3.84 3.89 -
P/RPS 3.68 3.75 7.50 18.10 4.92 11.37 17.70 -64.80%
P/EPS 20.82 19.74 43.52 125.67 29.86 66.78 102.45 -65.33%
EY 4.80 5.07 2.30 0.80 3.35 1.50 0.98 187.57%
DY 2.50 1.75 1.31 0.56 2.43 0.00 0.00 -
P/NAPS 1.37 0.98 1.33 1.58 1.79 3.31 4.37 -53.75%

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