[MI] YoY TTM 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- 15.07%
YoY- 50.58%
Quarter Report
Latest QR
Upcoming QR
MI's Result
MI's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 386,240 377,232 410,390 247,941 196,895 156,437 33,435 50.29%
PBT 89,709 68,189 74,284 48,675 62,977 44,730 6,694 54.05%
Tax -15,918 -8,772 -5,191 -799 -498 -86 -96 134.20%
NP 73,791 59,417 69,093 47,876 62,479 44,644 6,598 49.48%
-
NP to SH 75,601 62,425 71,129 47,238 62,594 44,662 6,598 50.09%
-
Tax Rate 17.74% 12.86% 6.99% 1.64% 0.79% 0.19% 1.43% -
Total Cost 312,449 317,815 341,297 200,065 134,416 111,793 26,837 50.49%
-
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 35,770 26,882 26,880 - 22,437 112 - -
Div Payout % 47.31% 43.06% 37.79% - 35.85% 0.25% - -
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 19.10% 15.75% 16.84% 19.31% 31.73% 28.54% 19.73% -
ROE 6.99% 6.01% 6.96% 11.95% 17.12% 13.14% 5.01% -
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 43.22 42.12 45.80 33.24 26.39 31.29 9.15 29.50%
EPS 8.46 6.97 7.94 6.33 8.39 8.93 1.80 29.39%
DPS 4.00 3.00 3.00 0.00 3.01 0.02 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 42.92 41.91 45.60 27.55 21.88 17.38 3.72 50.26%
EPS 8.40 6.94 7.90 5.25 6.95 4.96 0.73 50.19%
DPS 3.97 2.99 2.99 0.00 2.49 0.01 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 4.26 4.23 4.34 12.01 7.43 7.19 0.00 -
P/EPS 21.75 25.54 25.07 63.01 23.36 25.19 0.00 -
EY 4.60 3.92 3.99 1.59 4.28 3.97 0.00 -
DY 2.17 1.69 1.51 0.00 1.53 0.01 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 - -
Price 1.95 1.54 1.80 4.09 2.24 1.51 0.00 -
P/RPS 4.51 3.66 3.93 12.31 8.49 4.83 0.00 -
P/EPS 23.05 22.09 22.67 64.59 26.70 16.90 0.00 -
EY 4.34 4.53 4.41 1.55 3.75 5.92 0.00 -
DY 2.05 1.95 1.67 0.00 1.34 0.01 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