[MI] YoY 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- 45.43%
YoY- -28.5%
Quarter Report
Latest QR
Upcoming QR
MI's Result
MI's Financial Summary
View:
Show?
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 127,183 84,052 93,577 117,291 61,916 46,134 54,335 15.21%
PBT 33,096 23,769 20,722 26,445 18,384 17,384 16,620 12.15%
Tax -5,984 -2,014 -2,735 -579 -284 -8 -20 158.39%
NP 27,112 21,755 17,987 25,866 18,100 17,376 16,600 8.51%
-
NP to SH 27,577 22,733 18,664 26,105 18,182 17,376 16,621 8.79%
-
Tax Rate 18.08% 8.47% 13.20% 2.19% 1.54% 0.05% 0.12% -
Total Cost 100,071 62,297 75,590 91,425 43,816 28,758 37,735 17.63%
-
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 8,960 - - - 112 141.52%
Div Payout % 81.01% 78.74% 48.01% - - - 0.67% -
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 21.32% 25.88% 19.22% 22.05% 29.23% 37.66% 30.55% -
ROE 2.49% 2.13% 1.81% 3.76% 4.69% 5.04% 6.95% -
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 14.23 9.39 10.44 15.03 8.30 9.23 14.54 -0.35%
EPS 3.09 2.54 2.08 3.35 2.43 3.48 4.44 -5.85%
DPS 2.50 2.00 1.00 0.00 0.00 0.00 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 - 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 14.13 9.34 10.40 13.03 6.88 5.13 6.04 15.20%
EPS 3.06 2.53 2.07 2.90 2.02 1.93 1.85 8.74%
DPS 2.48 1.99 1.00 0.00 0.00 0.00 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 18.20 14.69 14.75 23.08 29.88 18.10 13.07 5.66%
P/EPS 83.93 54.33 73.93 103.70 101.75 48.05 42.72 11.90%
EY 1.19 1.84 1.35 0.96 0.98 2.08 2.34 -10.64%
DY 0.97 1.45 0.65 0.00 0.00 0.00 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 16.02 16.29 14.65 25.87 44.58 17.99 16.10 -0.08%
P/EPS 73.88 60.24 73.45 116.26 151.81 47.77 52.62 5.81%
EY 1.35 1.66 1.36 0.86 0.66 2.09 1.90 -5.53%
DY 1.10 1.31 0.65 0.00 0.00 0.00 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