[MI] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[MI] MI TECHNOVATION BERHAD
Announcement Date
30-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 741.83%
YoY- 4.02%
Quarter Report
Latest QR
Upcoming QR
MI's Result
MI's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 234,308 160,898 182,668 171,471 97,159 75,617 87,771 17.76%
PBT 63,868 30,449 34,662 29,730 28,719 24,279 23,314 18.27%
Tax -10,415 -3,345 -4,492 -670 -436 -33 -116 111.46%
NP 53,453 27,104 30,170 29,060 28,283 24,246 23,198 14.91%
-
NP to SH 54,371 29,130 31,498 29,624 28,480 24,246 23,123 15.30%
-
Tax Rate 16.31% 10.99% 12.96% 2.25% 1.52% 0.14% 0.50% -
Total Cost 180,855 133,794 152,498 142,411 68,876 51,371 64,573 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 22,339 17,900 17,920 - - 5,000 112 141.52%
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 4.91% 2.74% 3.06% 4.27% 7.34% 7.03% 9.67% -
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 26.22 17.98 20.39 21.98 13.02 15.12 23.48 1.85%
EPS 6.08 3.25 3.52 3.82 3.79 4.85 6.21 -0.35%
DPS 2.50 2.00 2.00 0.00 0.00 1.00 0.03 108.85%
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 - 824,250
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 26.03 17.88 20.30 19.05 10.80 8.40 9.75 17.76%
EPS 6.04 3.24 3.50 3.29 3.16 2.69 2.57 15.29%
DPS 2.48 1.99 1.99 0.00 0.00 0.56 0.01 150.44%
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 9.88 7.68 7.55 15.79 19.04 11.04 8.09 3.38%
P/EPS 42.57 42.40 43.81 91.38 64.96 34.44 30.71 5.58%
EY 2.35 2.36 2.28 1.09 1.54 2.90 3.26 -5.30%
DY 0.97 1.45 1.30 0.00 0.00 0.60 0.02 90.85%
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 8.70 8.51 7.50 17.70 28.41 10.98 9.96 -2.22%
P/EPS 37.47 47.01 43.52 102.45 96.92 34.23 37.82 -0.15%
EY 2.67 2.13 2.30 0.98 1.03 2.92 2.64 0.18%
DY 1.10 1.31 1.31 0.00 0.00 0.60 0.01 118.73%
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