[MI] QoQ Quarter Result on 2022-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 76,846 117,150 89,659 93,577 89,091 90,041 113,967 -23.12% QoQ % -34.40% 30.66% -4.19% 5.04% -1.06% -20.99% - Horiz. % 67.43% 102.79% 78.67% 82.11% 78.17% 79.01% 100.00%
PBT 6,680 18,645 22,142 20,722 13,940 13,332 20,567 -52.78% QoQ % -64.17% -15.79% 6.85% 48.65% 4.56% -35.18% - Horiz. % 32.48% 90.65% 107.66% 100.75% 67.78% 64.82% 100.00%
Tax -1,331 -1,466 -3,240 -2,735 -1,757 -637 -2,218 -28.88% QoQ % 9.21% 54.75% -18.46% -55.66% -175.82% 71.28% - Horiz. % 60.01% 66.10% 146.08% 123.31% 79.22% 28.72% 100.00%
NP 5,349 17,179 18,902 17,987 12,183 12,695 18,349 -56.07% QoQ % -68.86% -9.12% 5.09% 47.64% -4.03% -30.81% - Horiz. % 29.15% 93.62% 103.01% 98.03% 66.40% 69.19% 100.00%
NP to SH 6,397 17,111 20,253 18,664 12,834 13,235 18,955 -51.56% QoQ % -62.61% -15.51% 8.51% 45.43% -3.03% -30.18% - Horiz. % 33.75% 90.27% 106.85% 98.46% 67.71% 69.82% 100.00%
Tax Rate 19.93 % 7.86 % 14.63 % 13.20 % 12.60 % 4.78 % 10.78 % 50.69% QoQ % 153.56% -46.27% 10.83% 4.76% 163.60% -55.66% - Horiz. % 184.88% 72.91% 135.71% 122.45% 116.88% 44.34% 100.00%
Total Cost 71,497 99,971 70,757 75,590 76,908 77,346 95,618 -17.63% QoQ % -28.48% 41.29% -6.39% -1.71% -0.57% -19.11% - Horiz. % 74.77% 104.55% 74.00% 79.05% 80.43% 80.89% 100.00%
Net Worth 1,038,930 1,048,453 1,039,386 1,030,399 1,021,439 1,030,399 979,992 3.97% QoQ % -0.91% 0.87% 0.87% 0.88% -0.87% 5.14% - Horiz. % 106.01% 106.99% 106.06% 105.14% 104.23% 105.14% 100.00%
Dividend 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 17,922 - 8,960 8,960 17,920 - - QoQ % 0.00% 0.00% 0.00% 0.00% -50.00% 0.00% - Horiz. % 0.00% 100.01% 0.00% 50.00% 50.00% 100.00% -
Div Payout % - % 104.74 % - % 48.01 % 69.81 % 135.40 % - % - QoQ % 0.00% 0.00% 0.00% -31.23% -48.44% 0.00% - Horiz. % 0.00% 77.36% 0.00% 35.46% 51.56% 100.00% -
Equity 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 1,038,930 1,048,453 1,039,386 1,030,399 1,021,439 1,030,399 979,992 3.97% QoQ % -0.91% 0.87% 0.87% 0.88% -0.87% 5.14% - Horiz. % 106.01% 106.99% 106.06% 105.14% 104.23% 105.14% 100.00%
NOSH 895,630 896,114 896,023 896,000 896,000 896,000 844,821 3.97% QoQ % -0.05% 0.01% 0.00% 0.00% 0.00% 6.06% - Horiz. % 106.01% 106.07% 106.06% 106.06% 106.06% 106.06% 100.00%
Ratio Analysis 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 6.96 % 14.66 % 21.08 % 19.22 % 13.67 % 14.10 % 16.10 % -42.86% QoQ % -52.52% -30.46% 9.68% 40.60% -3.05% -12.42% - Horiz. % 43.23% 91.06% 130.93% 119.38% 84.91% 87.58% 100.00%
ROE 0.62 % 1.63 % 1.95 % 1.81 % 1.26 % 1.28 % 1.93 % -53.13% QoQ % -61.96% -16.41% 7.73% 43.65% -1.56% -33.68% - Horiz. % 32.12% 84.46% 101.04% 93.78% 65.28% 66.32% 100.00%
Per Share 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 8.58 13.07 10.01 10.44 9.94 10.05 13.49 -26.06% QoQ % -34.35% 30.57% -4.12% 5.03% -1.09% -25.50% - Horiz. % 63.60% 96.89% 74.20% 77.39% 73.68% 74.50% 100.00%
EPS 0.71 1.91 2.26 2.08 1.43 1.43 2.24 -53.54% QoQ % -62.83% -15.49% 8.65% 45.45% 0.00% -36.16% - Horiz. % 31.70% 85.27% 100.89% 92.86% 63.84% 63.84% 100.00%
DPS 0.00 2.00 0.00 1.00 1.00 2.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% -50.00% 0.00% - Horiz. % 0.00% 100.00% 0.00% 50.00% 50.00% 100.00% -
NAPS 1.1600 1.1700 1.1600 1.1500 1.1400 1.1500 1.1600 - QoQ % -0.85% 0.86% 0.87% 0.88% -0.87% -0.86% - Horiz. % 100.00% 100.86% 100.00% 99.14% 98.28% 99.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 900,000 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 8.54 13.02 9.96 10.40 9.90 10.00 12.66 -23.10% QoQ % -34.41% 30.72% -4.23% 5.05% -1.00% -21.01% - Horiz. % 67.46% 102.84% 78.67% 82.15% 78.20% 78.99% 100.00%
EPS 0.71 1.90 2.25 2.07 1.43 1.47 2.11 -51.65% QoQ % -62.63% -15.56% 8.70% 44.76% -2.72% -30.33% - Horiz. % 33.65% 90.05% 106.64% 98.10% 67.77% 69.67% 100.00%
DPS 0.00 1.99 0.00 1.00 1.00 1.99 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% -49.75% 0.00% - Horiz. % 0.00% 100.00% 0.00% 50.25% 50.25% 100.00% -
NAPS 1.1544 1.1649 1.1549 1.1449 1.1349 1.1449 1.0889 3.97% QoQ % -0.90% 0.87% 0.87% 0.88% -0.87% 5.14% - Horiz. % 106.02% 106.98% 106.06% 105.14% 104.22% 105.14% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 1.7800 1.3000 1.2300 1.5400 1.9900 3.3800 3.7500 -
P/RPS 20.75 9.94 12.29 14.75 20.01 33.63 27.80 -17.73% QoQ % 108.75% -19.12% -16.68% -26.29% -40.50% 20.97% - Horiz. % 74.64% 35.76% 44.21% 53.06% 71.98% 120.97% 100.00%
P/EPS 249.21 68.08 54.42 73.93 138.93 228.82 167.14 30.55% QoQ % 266.05% 25.10% -26.39% -46.79% -39.28% 36.90% - Horiz. % 149.10% 40.73% 32.56% 44.23% 83.12% 136.90% 100.00%
EY 0.40 1.47 1.84 1.35 0.72 0.44 0.60 -23.70% QoQ % -72.79% -20.11% 36.30% 87.50% 63.64% -26.67% - Horiz. % 66.67% 245.00% 306.67% 225.00% 120.00% 73.33% 100.00%
DY 0.00 1.54 0.00 0.65 0.50 0.59 0.00 - QoQ % 0.00% 0.00% 0.00% 30.00% -15.25% 0.00% - Horiz. % 0.00% 261.02% 0.00% 110.17% 84.75% 100.00% -
P/NAPS 1.53 1.11 1.06 1.34 1.75 2.94 3.23 -39.26% QoQ % 37.84% 4.72% -20.90% -23.43% -40.48% -8.98% - Horiz. % 47.37% 34.37% 32.82% 41.49% 54.18% 91.02% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date - 22/02/23 07/11/22 28/07/22 29/04/22 21/02/22 29/10/21 -
Price 1.5400 1.6000 1.1400 1.5300 1.8000 2.0600 3.8400 -
P/RPS 17.95 12.24 11.39 14.65 18.10 20.50 28.47 -26.49% QoQ % 46.65% 7.46% -22.25% -19.06% -11.71% -27.99% - Horiz. % 63.05% 42.99% 40.01% 51.46% 63.58% 72.01% 100.00%
P/EPS 215.61 83.79 50.44 73.45 125.67 139.46 171.15 16.66% QoQ % 157.32% 66.12% -31.33% -41.55% -9.89% -18.52% - Horiz. % 125.98% 48.96% 29.47% 42.92% 73.43% 81.48% 100.00%
EY 0.46 1.19 1.98 1.36 0.80 0.72 0.58 -14.33% QoQ % -61.34% -39.90% 45.59% 70.00% 11.11% 24.14% - Horiz. % 79.31% 205.17% 341.38% 234.48% 137.93% 124.14% 100.00%
DY 0.00 1.25 0.00 0.65 0.56 0.97 0.00 - QoQ % 0.00% 0.00% 0.00% 16.07% -42.27% 0.00% - Horiz. % 0.00% 128.87% 0.00% 67.01% 57.73% 100.00% -
P/NAPS 1.33 1.37 0.98 1.33 1.58 1.79 3.31 -45.58% QoQ % -2.92% 39.80% -26.32% -15.82% -11.73% -45.92% - Horiz. % 40.18% 41.39% 29.61% 40.18% 47.73% 54.08% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
MiTB Q2 FYE2022 (English) .pdf 
