[MI] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[MI] MI TECHNOVATION BERHAD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 19.1%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MI's Result
MI's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 153,976 148,236 156,437 160,389 129,333 87,770 33,435 176.54%
PBT 48,994 45,494 44,730 44,529 37,361 23,314 6,694 276.51%
Tax -153 -74 -86 -157 -169 -116 -96 36.40%
NP 48,841 45,420 44,644 44,372 37,192 23,198 6,598 279.36%
-
NP to SH 48,855 45,417 44,662 44,294 37,192 23,198 6,598 279.43%
-
Tax Rate 0.31% 0.16% 0.19% 0.35% 0.45% 0.50% 1.43% -
Total Cost 105,135 102,816 111,793 116,017 92,141 64,572 26,837 148.30%
-
Net Worth 363,540 344,999 340,000 330,000 335,000 239,194 131,605 96.75%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - 112 112 - - - -
Div Payout % - - 0.25% 0.25% - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 363,540 344,999 340,000 330,000 335,000 239,194 131,605 96.75%
NOSH 500,000 500,000 500,000 500,000 500,000 500,000 365,572 23.19%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 31.72% 30.64% 28.54% 27.67% 28.76% 26.43% 19.73% -
ROE 13.44% 13.16% 13.14% 13.42% 11.10% 9.70% 5.01% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 30.92 29.65 31.29 32.08 25.87 23.48 9.15 125.02%
EPS 9.81 9.08 8.93 8.86 7.44 6.21 1.80 209.37%
DPS 0.00 0.00 0.02 0.02 0.00 0.00 0.00 -
NAPS 0.73 0.69 0.68 0.66 0.67 0.64 0.36 60.13%
Adjusted Per Share Value based on latest NOSH - 500,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 17.11 16.47 17.38 17.82 14.37 9.75 3.72 176.31%
EPS 5.43 5.05 4.96 4.92 4.13 2.58 0.73 280.58%
DPS 0.00 0.00 0.01 0.01 0.00 0.00 0.00 -
NAPS 0.4039 0.3833 0.3778 0.3667 0.3722 0.2658 0.1462 96.76%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 - -
Price 2.10 1.67 2.25 2.24 3.16 1.90 0.00 -
P/RPS 6.79 5.63 7.19 6.98 12.22 8.09 0.00 -
P/EPS 21.41 18.39 25.19 25.29 42.48 30.61 0.00 -
EY 4.67 5.44 3.97 3.95 2.35 3.27 0.00 -
DY 0.00 0.00 0.01 0.01 0.00 0.00 0.00 -
P/NAPS 2.88 2.42 3.31 3.39 4.72 2.97 0.00 -
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 22/08/19 23/05/19 25/02/19 - - - -
Price 2.52 1.66 1.51 2.65 0.00 0.00 0.00 -
P/RPS 8.15 5.60 4.83 8.26 0.00 0.00 0.00 -
P/EPS 25.69 18.28 16.90 29.91 0.00 0.00 0.00 -
EY 3.89 5.47 5.92 3.34 0.00 0.00 0.00 -
DY 0.00 0.00 0.01 0.01 0.00 0.00 0.00 -
P/NAPS 3.45 2.41 2.22 4.02 0.00 0.00 0.00 -

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