[MI] YoY Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[MI] MI TECHNOVATION BERHAD
Announcement Date
23-Oct-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -4.49%
YoY- -2.06%
Quarter Report
Latest QR
Upcoming QR
MI's Result
MI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 345,794 363,102 380,584 215,246 163,893 172,445 0 -
PBT 68,425 75,738 67,062 54,708 55,768 49,816 0 -
Tax -14,165 -10,309 -3,850 -704 -220 -226 0 -
NP 54,260 65,429 63,212 54,004 55,548 49,589 0 -
-
NP to SH 57,717 69,001 64,772 54,404 55,548 49,466 0 -
-
Tax Rate 20.70% 13.61% 5.74% 1.29% 0.39% 0.45% - -
Total Cost 291,534 297,673 317,372 161,242 108,345 122,856 0 -
-
Net Worth 1,056,640 1,039,386 979,992 395,379 363,540 335,000 0 -
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 23,878 23,893 - 29,840 6,640 199 - -
Div Payout % 41.37% 34.63% - 54.85% 11.95% 0.40% - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 1,056,640 1,039,386 979,992 395,379 363,540 335,000 0 -
NOSH 900,000 900,000 900,000 750,000 500,000 500,000 0 -
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 15.69% 18.02% 16.61% 25.09% 33.89% 28.76% 0.00% -
ROE 5.46% 6.64% 6.61% 13.76% 15.28% 14.77% 0.00% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 38.62 40.52 45.05 28.85 32.91 34.49 0.00 -
EPS 6.44 7.71 8.08 7.24 11.13 11.92 0.00 -
DPS 2.67 2.67 0.00 4.00 1.33 0.04 0.00 -
NAPS 1.18 1.16 1.16 0.53 0.73 0.67 0.00 -
Adjusted Per Share Value based on latest NOSH - 750,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 38.42 40.34 42.29 23.92 18.21 19.16 0.00 -
EPS 6.41 7.67 7.20 6.04 6.17 5.50 0.00 -
DPS 2.65 2.65 0.00 3.32 0.74 0.02 0.00 -
NAPS 1.174 1.1549 1.0889 0.4393 0.4039 0.3722 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 - -
Price 1.71 1.23 3.75 4.20 2.10 3.16 0.00 -
P/RPS 4.43 3.04 8.32 14.56 6.38 9.16 0.00 -
P/EPS 26.53 15.97 48.91 57.59 18.83 31.94 0.00 -
EY 3.77 6.26 2.04 1.74 5.31 3.13 0.00 -
DY 1.56 2.17 0.00 0.95 0.63 0.01 0.00 -
P/NAPS 1.45 1.06 3.23 7.92 2.88 4.72 0.00 -
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 09/11/23 07/11/22 29/10/21 23/10/20 21/11/19 14/11/18 - -
Price 1.81 1.14 3.84 4.68 2.52 2.35 0.00 -
P/RPS 4.69 2.81 8.52 16.22 7.66 6.81 0.00 -
P/EPS 28.08 14.80 50.09 64.17 22.59 23.75 0.00 -
EY 3.56 6.76 2.00 1.56 4.43 4.21 0.00 -
DY 1.47 2.34 0.00 0.85 0.53 0.02 0.00 -
P/NAPS 1.53 0.98 3.31 8.83 3.45 3.51 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