[MI] QoQ TTM 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- 0.83%
YoY- 576.9%
Quarter Report
Latest QR
Upcoming QR
MI's Result
MI's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 191,135 153,976 148,236 156,437 160,389 129,333 87,770 67.76%
PBT 59,537 48,994 45,494 44,730 44,529 37,361 23,314 86.51%
Tax -371 -153 -74 -86 -157 -169 -116 116.61%
NP 59,166 48,841 45,420 44,644 44,372 37,192 23,198 86.35%
-
NP to SH 59,166 48,855 45,417 44,662 44,294 37,192 23,198 86.35%
-
Tax Rate 0.62% 0.31% 0.16% 0.19% 0.35% 0.45% 0.50% -
Total Cost 131,969 105,135 102,816 111,793 116,017 92,141 64,572 60.83%
-
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 - - 112 112 - - -
Div Payout % 37.92% - - 0.25% 0.25% - - -
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 30.96% 31.72% 30.64% 28.54% 27.67% 28.76% 26.43% -
ROE 15.51% 13.44% 13.16% 13.14% 13.42% 11.10% 9.70% -
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 25.56 30.92 29.65 31.29 32.08 25.87 23.48 5.80%
EPS 7.91 9.81 9.08 8.93 8.86 7.44 6.21 17.45%
DPS 3.00 0.00 0.00 0.02 0.02 0.00 0.00 -
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 21.24 17.11 16.47 17.38 17.82 14.37 9.75 67.80%
EPS 6.57 5.43 5.05 4.96 4.92 4.13 2.58 86.16%
DPS 2.49 0.00 0.00 0.01 0.01 0.00 0.00 -
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 7.47 6.79 5.63 7.19 6.98 12.22 8.09 -5.16%
P/EPS 24.14 21.41 18.39 25.19 25.29 42.48 30.61 -14.60%
EY 4.14 4.67 5.44 3.97 3.95 2.35 3.27 16.98%
DY 1.57 0.00 0.00 0.01 0.01 0.00 0.00 -
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 - - -
Price 2.31 2.52 1.66 1.51 2.65 0.00 0.00 -
P/RPS 9.04 8.15 5.60 4.83 8.26 0.00 0.00 -
P/EPS 29.20 25.69 18.28 16.90 29.91 0.00 0.00 -
EY 3.42 3.89 5.47 5.92 3.34 0.00 0.00 -
DY 1.30 0.00 0.00 0.01 0.01 0.00 0.00 -
P/NAPS 4.53 3.45 2.41 2.22 4.02 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