T-O (am): 1.86 (08:59:00)
Last updated: 16:55
Customize
Select columns required and click "Update" to save your preferences
Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
16 Aug 24 | Q2 Jun 24 | 2 | 31 Dec 24 | 127.18 | 33.10 | 27.58 | 21.7% | 2.50 | 3.09 | 18.7% | 51.3% | 2.9% | 21.3% | ||||||||
10 May 24 | Q1 Mar 24 | 1 | 31 Dec 24 | 107.12 | 30.77 | 26.79 | 25.0% | 0.00 | 3.00 | 10.9% | 39.4% | 124.9% | 318.9% | ||||||||
23 Feb 24 | Q4 Dec 23 | 4 | 31 Dec 23 | 96.61 | 14.30 | 11.92 | 12.3% | 2.00 | 1.33 | 1.9% | 17.5% | 15.8% | 30.4% | ||||||||
09 Nov 23 | Q3 Sep 23 | 3 | 31 Dec 23 | 98.45 | 20.87 | 14.16 | 14.4% | 0.00 | 1.58 | 17.1% | 9.8% | 37.7% | 30.1% | ||||||||
11 Aug 23 | Q2 Jun 23 | 2 | 31 Dec 23 | 84.05 | 23.77 | 22.73 | 27.1% | 2.00 | 2.54 | 9.4% | 10.2% | 255.4% | 21.8% | ||||||||
08 May 23 | Q1 Mar 23 | 1 | 31 Dec 23 | 76.85 | 6.68 | 6.40 | 8.3% | 0.00 | 0.71 | 34.4% | 13.7% | 62.6% | 50.2% | ||||||||
22 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 117.15 | 18.64 | 17.11 | 14.6% | 2.00 | 1.91 | 30.7% | 30.1% | 15.5% | 29.3% | ||||||||
07 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 89.66 | 22.14 | 20.25 | 22.6% | 0.00 | 2.26 | 4.2% | 21.3% | 8.5% | 6.8% | ||||||||
28 Jul 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 93.58 | 20.72 | 18.66 | 19.9% | 1.00 | 2.08 | 5.0% | 20.2% | 45.4% | 28.5% | ||||||||
29 Apr 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 89.09 | 13.94 | 12.83 | 14.4% | 1.00 | 1.43 | 1.1% | 64.4% | 3.0% | 264.7% | ||||||||
21 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 90.04 | 13.33 | 13.23 | 14.7% | 2.00 | 1.43 | 21.0% | 33.3% | 30.2% | 0.2% | ||||||||
29 Oct 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 113.97 | 20.57 | 18.95 | 16.6% | 0.00 | 2.24 | 2.8% | 77.3% | 27.4% | 53.8% | ||||||||
30 Jul 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 117.29 | 26.45 | 26.11 | 22.3% | 0.00 | 3.35 | 116.5% | 89.4% | 641.8% | 43.6% | ||||||||
28 Apr 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 54.18 | 3.29 | 3.52 | 6.5% | 0.00 | 0.47 | 19.8% | 53.7% | 73.4% | 65.8% | ||||||||
19 Feb 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 67.57 | 14.69 | 13.21 | 19.6% | 0.00 | 1.77 | 5.1% | 0.9% | 7.2% | 24.5% | ||||||||
23 Oct 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 64.28 | 12.31 | 12.32 | 19.2% | 0.00 | 1.64 | 3.8% | 35.9% | 32.2% | 29.2% | ||||||||
27 Jul 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 61.92 | 18.38 | 18.18 | 29.4% | 0.00 | 2.43 | 75.7% | 34.2% | 76.6% | 4.6% | ||||||||
18 May 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 35.24 | 10.34 | 10.30 | 29.2% | 0.00 | 1.37 | 48.3% | 19.5% | 41.2% | 49.9% | ||||||||
20 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 68.22 | 17.71 | 17.50 | 25.7% | 3.00 | 2.34 | 44.2% | 119.7% | 0.5% | 143.3% | ||||||||
21 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 47.30 | 17.55 | 17.41 | 36.8% | 0.00 | 3.50 | 2.5% | 12.9% | 0.2% | 4.8% | ||||||||
22 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 46.13 | 17.38 | 17.38 | 37.7% | 0.00 | 3.48 | 56.5% | 38.0% | 152.9% | 167.2% | ||||||||
23 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 29.48 | 6.89 | 6.87 | 23.3% | 0.00 | 1.37 | 5.1% | 4.5% | ||||||||||
25 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 31.06 | 7.17 | 7.19 | 23.2% | 0.00 | 1.44 | 42.8% | 56.7% | ||||||||||
28 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 54.34 | 16.62 | 16.62 | 30.6% | 0.03 | 4.44 | 62.5% | 155.6% | ||||||||||
14 Jun 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 33.44 | 6.69 | 6.50 | 19.4% | 0.00 | 1.80 |
EPS | 8.94 sen |
Trailing PE (Sector Median: 29.0) | 20.8 |
PEG | 0.86 |
Altman Z | 1.1 |
Beaver | 0.099 |
Current Ratio | 6.36 |
Debt-Equity (DE) Ratio | 0.16 |
FCF Yield | 0.72 % |
Revenue QoQ | 18.72 % |
Revenue YoY | 51.31% |
Profit QoQ | 2.92 % |
Profit YoY | 21.31 % |
Profit Margin (Sector Median: 8.9) | 18.74 % |
ROE (ROIC: 6.84) | 6.98 % |
Dividend Per Share (DPS) | 4.5 sen |
Dividend Yield (DY) | 2.42 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
EPS | |
Trailing PE (Sector Median: 29.0) | |
Profit QoQ | |
Profit YoY | |
Profit Margin (Sector Median: 8.9) | |
ROE (ROIC: 6.84) | |
Altman Z |
Discounted Cash Flow (DCF) 5% Growth | |
Discounted Cash Flow (DCF) 10% Growth | |
Relative Valuation | |
Average Analysts FV based on 1 rating(s) |
Graham Formula | |
Graham Number | |
Net Tangible Asset (NTA) | 1.24 | Consistent QR FV |
Forward PE FV Calculator | |
Latest Profit (adjusted) [M] | 27.58 |
Expected Profit (Next QR) [M] | |
Expected Profit (After QR above) [M] | |
Expected Profit (After QR above) [M] | |
Estimated Fair Value |
Growth/Risk Fair Value Calculator | |
Expected growth (%) | |
Estimated downside / risk (%) | |
Estimated New DCF Fair Value |
Contract/Award Contribution Calculator | |
Contract/Award Value (in Million) | |
Estimated Contribution to Stock Price | |
Estimated New DCF Fair Value |
Profit-Based Calculator | |
Expected Profit (M) | |
for Year | |
Estimated New DCF Fair Value |
Revenue-Based Calculator | |
Expected Revenue (M) | |
for Year | |
Estimated New DCF Fair Value |
Market Pricing | |
Expected Profit (M) | 679.47 |
Expected Revenue (M) | 3566.75 |
Expected Growth (%) | 41.0 |
MR OH KUANG ENG added 1000000.0 units announced on 23 Jun 2022 at ~RM1.44
Market Cap: 1674 M.
Market Cap Class: Middlers
Number of Shares: 900 M.
Adjusted Float: 43.9%.
Stock highly correlated with
FBMFLG (94%)
FBMSCAP (93%)
ATECH (92%)
FBMMSCAP (92%)
Mi Technovation Berhad, formerly known as Mi Equipment Holdings Bhd, is a Malaysia-based company, involved in the design, development and manufacturing of wafer-level chip scale packaging (WLCSP) sorting machines with inspection and testing capabilities. The company also provides maintenance services, technical support for these machines and sale of related spare parts and components. Its products include WLCSP die sorting machine, WLCSP post sawn final test machine, wafer to wafer sorting machine and infrared inspection machine.
Sectors: Automation, Technology, Technology Equipment, Semiconductors, ATE
Code: 5286
Website: https://mi-technovation.com/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 5-Apr-2023
Shareholder | % | Value (M) |
---|---|---|
Oh Kuang Eng | 44.99% | 753.12 |
DBS Bank | 33.63% | 562.97 |
Citibank New York | 3.56% | 59.59 |
Lim Ka Kian | 2.78% | 46.54 |
Forte Investments Corp | 2.53% | 42.35 |
UBS AG | 2.51% | 42.02 |
Opulus Investments Corp | 2.45% | 41.01 |
Asn Equity | 1.06% | 17.74 |
Employees Provident Fund Board | 0.83% | 13.89 |
Wang Chung Chen | 0.76% | 12.72 |
Amanah Saham Bumiputera | 0.66% | 11.05 |
Permodalan Nasional Berhad | 0.65% | 10.88 |
Amanah Saham Nasional | 0.37% | 6.19 |
Principal Dali Equity Fund | 0.36% | 6.03 |
KWAP | 0.34% | 5.69 |
Heng Kok Lin | 0.33% | 5.44 |
Kenanga Shariah Growth Opportunities Fund | 0.27% | 4.52 |
Ac Principal Dali Asia Pacific Equity Growth Fund | 0.25% | 4.18 |
Az Fund 1-Az Equity-Asean Countries | 0.25% | 4.18 |
Ong Tee Ni | 0.24% | 4.02 |
Lembaga Tabung Angkatan Tentera | 0.23% | 3.85 |
Wanjun Engineering Sdn Bhd | 0.22% | 3.68 |