[MI] QoQ Quarter Result on 30-Sep-2019 [#3]

Stock
[MI] MI TECHNOVATION BERHAD
Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 0.22%
YoY- 24.6%
Quarter Report
Latest QR
Upcoming QR
MI's Result
MI's Financial Summary
View:
Show?
Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 61,916 35,243 68,215 47,303 46,134 29,483 31,056 58.47%
PBT 18,384 10,335 17,711 17,547 17,384 6,895 7,168 87.47%
Tax -284 -152 -206 -132 -8 -25 12 -
NP 18,100 10,183 17,505 17,415 17,376 6,870 7,180 85.33%
-
NP to SH 18,182 10,298 17,505 17,415 17,376 6,870 7,194 85.64%
-
Tax Rate 1.54% 1.47% 1.16% 0.75% 0.05% 0.36% -0.17% -
Total Cost 43,816 25,060 50,710 29,888 28,758 22,613 23,876 49.94%
-
Net Worth 387,919 365,540 381,445 363,540 344,999 340,000 330,000 11.39%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 22,437 - - - - -
Div Payout % - - 128.18% - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 387,919 365,540 381,445 363,540 344,999 340,000 330,000 11.39%
NOSH 750,000 750,000 750,000 500,000 500,000 500,000 500,000 31.06%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 29.23% 28.89% 25.66% 36.82% 37.66% 23.30% 23.12% -
ROE 4.69% 2.82% 4.59% 4.79% 5.04% 2.02% 2.18% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 8.30 4.72 9.12 9.50 9.23 5.90 6.21 21.35%
EPS 2.43 1.37 2.34 3.50 3.48 1.37 1.44 41.78%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.49 0.51 0.73 0.69 0.68 0.66 -14.70%
Adjusted Per Share Value based on latest NOSH - 500,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 6.88 3.92 7.58 5.26 5.13 3.28 3.45 58.49%
EPS 2.02 1.14 1.94 1.94 1.93 0.76 0.80 85.53%
DPS 0.00 0.00 2.49 0.00 0.00 0.00 0.00 -
NAPS 0.431 0.4062 0.4238 0.4039 0.3833 0.3778 0.3667 11.38%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 2.48 1.96 1.91 2.10 1.67 2.25 2.24 -
P/RPS 29.88 41.49 20.94 22.11 18.10 38.16 36.06 -11.78%
P/EPS 101.75 141.98 81.61 60.05 48.05 163.76 155.69 -24.71%
EY 0.98 0.70 1.23 1.67 2.08 0.61 0.64 32.88%
DY 0.00 0.00 1.57 0.00 0.00 0.00 0.00 -
P/NAPS 4.77 4.00 3.75 2.88 2.42 3.31 3.39 25.59%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/07/20 18/05/20 20/02/20 21/11/19 22/08/19 23/05/19 25/02/19 -
Price 3.70 2.24 2.31 2.52 1.66 1.51 2.65 -
P/RPS 44.58 47.41 25.33 26.53 17.99 25.61 42.66 2.98%
P/EPS 151.81 162.27 98.70 72.06 47.77 109.90 184.18 -12.10%
EY 0.66 0.62 1.01 1.39 2.09 0.91 0.54 14.32%
DY 0.00 0.00 1.30 0.00 0.00 0.00 0.00 -
P/NAPS 7.12 4.57 4.53 3.45 2.41 2.22 4.02 46.43%

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