[MI] YoY Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[MI] MI TECHNOVATION BERHAD
Announcement Date
29-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -16.95%
YoY- 264.71%
Quarter Report
Latest QR
Upcoming QR
MI's Result
MI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 428,500 307,384 356,364 216,720 140,972 117,932 133,740 21.39%
PBT 123,088 26,720 55,760 13,140 41,340 27,580 26,776 28.91%
Tax -17,724 -5,324 -7,028 4,208 -608 -100 -384 89.28%
NP 105,364 21,396 48,732 17,348 40,732 27,480 26,392 25.92%
-
NP to SH 107,176 25,588 51,336 14,076 41,192 27,480 26,008 26.59%
-
Tax Rate 14.40% 19.93% 12.60% -32.02% 1.47% 0.36% 1.43% -
Total Cost 323,136 285,988 307,632 199,372 100,240 90,452 107,348 20.14%
-
Net Worth 1,081,239 1,038,930 1,021,439 395,379 365,540 340,000 131,605 42.00%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - 35,840 - - - - -
Div Payout % - - 69.81% - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 1,081,239 1,038,930 1,021,439 395,379 365,540 340,000 131,605 42.00%
NOSH 900,000 900,000 900,000 750,000 750,000 500,000 365,572 16.18%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 24.59% 6.96% 13.67% 8.00% 28.89% 23.30% 19.73% -
ROE 9.91% 2.46% 5.03% 3.56% 11.27% 8.08% 19.76% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 47.95 34.32 39.77 29.05 18.90 23.59 36.58 4.60%
EPS 12.00 2.84 5.72 1.88 5.48 5.48 7.20 8.87%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.16 1.14 0.53 0.49 0.68 0.36 22.36%
Adjusted Per Share Value based on latest NOSH - 900,000
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 47.61 34.15 39.60 24.08 15.66 13.10 14.86 21.39%
EPS 11.91 2.84 5.70 1.56 4.58 3.05 2.89 26.59%
DPS 0.00 0.00 3.98 0.00 0.00 0.00 0.00 -
NAPS 1.2014 1.1544 1.1349 0.4393 0.4062 0.3778 0.1462 42.00%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 - -
Price 1.84 1.78 1.99 3.99 1.96 2.25 0.00 -
P/RPS 3.84 5.19 5.00 13.73 10.37 9.54 0.00 -
P/EPS 15.34 62.30 34.73 211.46 35.50 40.94 0.00 -
EY 6.52 1.61 2.88 0.47 2.82 2.44 0.00 -
DY 0.00 0.00 2.01 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.53 1.75 7.53 4.00 3.31 0.00 -
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 10/05/24 08/05/23 29/04/22 28/04/21 18/05/20 23/05/19 14/06/18 -
Price 1.95 1.54 1.80 4.09 2.24 1.51 0.00 -
P/RPS 4.07 4.49 4.53 14.08 11.85 6.40 0.00 -
P/EPS 16.26 53.90 31.42 216.76 40.57 27.47 0.00 -
EY 6.15 1.86 3.18 0.46 2.47 3.64 0.00 -
DY 0.00 0.00 2.22 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.33 1.58 7.72 4.57 2.22 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