[MI] YoY Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[MI] MI TECHNOVATION BERHAD
Announcement Date
28-Jul-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 22.71%
YoY- 6.33%
Quarter Report
Latest QR
Upcoming QR
MI's Result
MI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 468,616 321,796 365,336 342,942 194,318 151,234 175,542 17.76%
PBT 127,736 60,898 69,324 59,460 57,438 48,558 46,628 18.27%
Tax -20,830 -6,690 -8,984 -1,340 -872 -66 -232 111.46%
NP 106,906 54,208 60,340 58,120 56,566 48,492 46,396 14.91%
-
NP to SH 108,742 58,260 62,996 59,248 56,960 48,492 46,246 15.30%
-
Tax Rate 16.31% 10.99% 12.96% 2.25% 1.52% 0.14% 0.50% -
Total Cost 361,710 267,588 304,996 284,822 137,752 102,742 129,146 18.70%
-
Net Worth 1,108,061 1,065,059 1,030,399 694,349 387,919 344,999 239,194 29.08%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 44,679 35,800 35,840 - - 10,000 224 141.52%
Div Payout % 41.09% 61.45% 56.89% - - 20.62% 0.48% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 1,108,061 1,065,059 1,030,399 694,349 387,919 344,999 239,194 29.08%
NOSH 900,000 900,000 900,000 824,250 750,000 500,000 500,000 10.28%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 22.81% 16.85% 16.52% 16.95% 29.11% 32.06% 26.43% -
ROE 9.81% 5.47% 6.11% 8.53% 14.68% 14.06% 19.33% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 52.44 35.95 40.77 43.96 26.05 30.25 46.97 1.85%
EPS 12.16 6.50 7.04 7.64 7.58 9.70 12.42 -0.35%
DPS 5.00 4.00 4.00 0.00 0.00 2.00 0.06 108.85%
NAPS 1.24 1.19 1.15 0.89 0.52 0.69 0.64 11.64%
Adjusted Per Share Value based on latest NOSH - 900,000
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 52.07 35.76 40.59 38.10 21.59 16.80 19.50 17.76%
EPS 12.08 6.47 7.00 6.58 6.33 5.39 5.14 15.29%
DPS 4.96 3.98 3.98 0.00 0.00 1.11 0.02 150.44%
NAPS 1.2312 1.1834 1.1449 0.7715 0.431 0.3833 0.2658 29.08%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 2.59 1.38 1.54 3.47 2.48 1.67 1.90 -
P/RPS 4.94 3.84 3.78 7.89 9.52 5.52 4.05 3.36%
P/EPS 21.28 21.20 21.90 45.69 32.48 17.22 15.36 5.57%
EY 4.70 4.72 4.57 2.19 3.08 5.81 6.51 -5.28%
DY 1.93 2.90 2.60 0.00 0.00 1.20 0.03 100.04%
P/NAPS 2.09 1.16 1.34 3.90 4.77 2.42 2.97 -5.68%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 16/08/24 11/08/23 28/07/22 30/07/21 27/07/20 22/08/19 28/08/18 -
Price 2.28 1.53 1.53 3.89 3.70 1.66 2.34 -
P/RPS 4.35 4.26 3.75 8.85 14.20 5.49 4.98 -2.22%
P/EPS 18.74 23.50 21.76 51.22 48.46 17.12 18.91 -0.15%
EY 5.34 4.25 4.60 1.95 2.06 5.84 5.29 0.15%
DY 2.19 2.61 2.61 0.00 0.00 1.20 0.03 104.30%
P/NAPS 1.84 1.29 1.33 4.37 7.12 2.41 3.66 -10.81%

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