[MI] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[MI] MI TECHNOVATION BERHAD
Announcement Date
27-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 38.28%
YoY- 17.46%
Quarter Report
Latest QR
Upcoming QR
MI's Result
MI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 321,796 365,336 342,942 194,318 151,234 175,542 0 -
PBT 60,898 69,324 59,460 57,438 48,558 46,628 0 -
Tax -6,690 -8,984 -1,340 -872 -66 -232 0 -
NP 54,208 60,340 58,120 56,566 48,492 46,396 0 -
-
NP to SH 58,260 62,996 59,248 56,960 48,492 46,246 0 -
-
Tax Rate 10.99% 12.96% 2.25% 1.52% 0.14% 0.50% - -
Total Cost 267,588 304,996 284,822 137,752 102,742 129,146 0 -
-
Net Worth 1,065,059 1,030,399 694,349 387,919 344,999 239,194 0 -
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 35,800 35,840 - - 10,000 224 - -
Div Payout % 61.45% 56.89% - - 20.62% 0.48% - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 1,065,059 1,030,399 694,349 387,919 344,999 239,194 0 -
NOSH 900,000 900,000 824,250 750,000 500,000 500,000 0 -
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 16.85% 16.52% 16.95% 29.11% 32.06% 26.43% 0.00% -
ROE 5.47% 6.11% 8.53% 14.68% 14.06% 19.33% 0.00% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 35.95 40.77 43.96 26.05 30.25 46.97 0.00 -
EPS 6.50 7.04 7.64 7.58 9.70 12.42 0.00 -
DPS 4.00 4.00 0.00 0.00 2.00 0.06 0.00 -
NAPS 1.19 1.15 0.89 0.52 0.69 0.64 0.00 -
Adjusted Per Share Value based on latest NOSH - 750,000
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 35.76 40.59 38.10 21.59 16.80 19.50 0.00 -
EPS 6.47 7.00 6.58 6.33 5.39 5.14 0.00 -
DPS 3.98 3.98 0.00 0.00 1.11 0.02 0.00 -
NAPS 1.1834 1.1449 0.7715 0.431 0.3833 0.2658 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 - -
Price 1.38 1.54 3.47 2.48 1.67 1.90 0.00 -
P/RPS 3.84 3.78 7.89 9.52 5.52 4.05 0.00 -
P/EPS 21.20 21.90 45.69 32.48 17.22 15.36 0.00 -
EY 4.72 4.57 2.19 3.08 5.81 6.51 0.00 -
DY 2.90 2.60 0.00 0.00 1.20 0.03 0.00 -
P/NAPS 1.16 1.34 3.90 4.77 2.42 2.97 0.00 -
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 11/08/23 28/07/22 30/07/21 27/07/20 22/08/19 28/08/18 - -
Price 1.53 1.53 3.89 3.70 1.66 2.34 0.00 -
P/RPS 4.26 3.75 8.85 14.20 5.49 4.98 0.00 -
P/EPS 23.50 21.76 51.22 48.46 17.12 18.91 0.00 -
EY 4.25 4.60 1.95 2.06 5.84 5.29 0.00 -
DY 2.61 2.61 0.00 0.00 1.20 0.03 0.00 -
P/NAPS 1.29 1.33 4.37 7.12 2.41 3.66 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