[MI] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[MI] MI TECHNOVATION BERHAD
Announcement Date
23-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -4.5%
YoY- 5.66%
Quarter Report
Latest QR
Upcoming QR
MI's Result
MI's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 68,215 47,303 46,134 29,483 31,056 41,563 54,335 16.32%
PBT 17,711 17,547 17,384 6,895 7,168 14,047 16,620 4.31%
Tax -206 -132 -8 -25 12 -53 -20 371.38%
NP 17,505 17,415 17,376 6,870 7,180 13,994 16,600 3.59%
-
NP to SH 17,505 17,415 17,376 6,870 7,194 13,977 16,621 3.50%
-
Tax Rate 1.16% 0.75% 0.05% 0.36% -0.17% 0.38% 0.12% -
Total Cost 50,710 29,888 28,758 22,613 23,876 27,569 37,735 21.71%
-
Net Worth 381,445 363,540 344,999 340,000 330,000 335,000 239,194 36.38%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 22,437 - - - - - 112 3290.82%
Div Payout % 128.18% - - - - - 0.67% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 381,445 363,540 344,999 340,000 330,000 335,000 239,194 36.38%
NOSH 750,000 500,000 500,000 500,000 500,000 500,000 500,000 30.94%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 25.66% 36.82% 37.66% 23.30% 23.12% 33.67% 30.55% -
ROE 4.59% 4.79% 5.04% 2.02% 2.18% 4.17% 6.95% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 9.12 9.50 9.23 5.90 6.21 8.31 14.54 -26.66%
EPS 2.34 3.50 3.48 1.37 1.44 2.80 4.44 -34.67%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.03 2036.43%
NAPS 0.51 0.73 0.69 0.68 0.66 0.67 0.64 -14.01%
Adjusted Per Share Value based on latest NOSH - 500,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 7.58 5.26 5.13 3.28 3.45 4.62 6.04 16.29%
EPS 1.94 1.94 1.93 0.76 0.80 1.55 1.85 3.20%
DPS 2.49 0.00 0.00 0.00 0.00 0.00 0.01 3818.33%
NAPS 0.4238 0.4039 0.3833 0.3778 0.3667 0.3722 0.2658 36.36%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.91 2.10 1.67 2.25 2.24 3.16 1.90 -
P/RPS 20.94 22.11 18.10 38.16 36.06 38.01 13.07 36.80%
P/EPS 81.61 60.05 48.05 163.76 155.69 113.04 42.72 53.77%
EY 1.23 1.67 2.08 0.61 0.64 0.88 2.34 -34.79%
DY 1.57 0.00 0.00 0.00 0.00 0.00 0.02 1718.84%
P/NAPS 3.75 2.88 2.42 3.31 3.39 4.72 2.97 16.77%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 20/02/20 21/11/19 22/08/19 23/05/19 25/02/19 14/11/18 28/08/18 -
Price 2.31 2.52 1.66 1.51 2.65 2.35 2.34 -
P/RPS 25.33 26.53 17.99 25.61 42.66 28.27 16.10 35.15%
P/EPS 98.70 72.06 47.77 109.90 184.18 84.07 52.62 51.91%
EY 1.01 1.39 2.09 0.91 0.54 1.19 1.90 -34.30%
DY 1.30 0.00 0.00 0.00 0.00 0.00 0.01 2443.57%
P/NAPS 4.53 3.45 2.41 2.22 4.02 3.51 3.66 15.23%

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