[MI] YoY TTM Result on 30-Sep-2019 [#3]

Stock
[MI] MI TECHNOVATION BERHAD
Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 7.57%
YoY- 31.36%
Quarter Report
Latest QR
Upcoming QR
MI's Result
MI's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 362,368 353,007 229,650 153,976 129,333 29.35%
PBT 70,136 64,991 58,742 48,994 37,361 17.03%
Tax -8,369 -3,220 -734 -153 -169 165.09%
NP 61,767 61,771 58,008 48,841 37,192 13.51%
-
NP to SH 64,986 61,793 58,308 48,855 37,192 14.96%
-
Tax Rate 11.93% 4.95% 1.25% 0.31% 0.45% -
Total Cost 300,601 291,236 171,642 105,135 92,141 34.36%
-
Net Worth 1,039,386 979,992 395,379 363,540 335,000 32.69%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 35,840 - 22,437 - - -
Div Payout % 55.15% - 38.48% - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 1,039,386 979,992 395,379 363,540 335,000 32.69%
NOSH 900,000 900,000 750,000 500,000 500,000 15.81%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 17.05% 17.50% 25.26% 31.72% 28.76% -
ROE 6.25% 6.31% 14.75% 13.44% 11.10% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 40.44 41.78 30.78 30.92 25.87 11.80%
EPS 7.25 7.31 7.82 9.81 7.44 -0.64%
DPS 4.00 0.00 3.00 0.00 0.00 -
NAPS 1.16 1.16 0.53 0.73 0.67 14.69%
Adjusted Per Share Value based on latest NOSH - 500,000
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 40.26 39.22 25.52 17.11 14.37 29.35%
EPS 7.22 6.87 6.48 5.43 4.13 14.97%
DPS 3.98 0.00 2.49 0.00 0.00 -
NAPS 1.1549 1.0889 0.4393 0.4039 0.3722 32.69%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 1.23 3.75 4.20 2.10 3.16 -
P/RPS 3.04 8.97 13.64 6.79 12.22 -29.35%
P/EPS 16.96 51.27 53.74 21.41 42.48 -20.49%
EY 5.90 1.95 1.86 4.67 2.35 25.85%
DY 3.25 0.00 0.71 0.00 0.00 -
P/NAPS 1.06 3.23 7.92 2.88 4.72 -31.14%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 07/11/22 29/10/21 23/10/20 21/11/19 - -
Price 1.14 3.84 4.68 2.52 0.00 -
P/RPS 2.82 9.19 15.20 8.15 0.00 -
P/EPS 15.72 52.50 59.88 25.69 0.00 -
EY 6.36 1.90 1.67 3.89 0.00 -
DY 3.51 0.00 0.64 0.00 0.00 -
P/NAPS 0.98 3.31 8.83 3.45 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