[MAGNI] QoQ Annualized Quarter Result on 31-Jan-2023 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
09-Mar-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2023
Quarter
31-Jan-2023 [#3]
Profit Trend
QoQ- -5.42%
YoY- 7.3%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Revenue 1,223,962 1,297,504 1,212,384 1,287,696 1,367,888 1,363,624 988,971 15.22%
PBT 143,286 171,852 125,504 121,889 130,122 127,948 117,010 14.41%
Tax -34,264 -40,948 -30,133 -29,181 -32,102 -31,844 -25,318 22.28%
NP 109,022 130,904 95,371 92,708 98,020 96,104 91,692 12.19%
-
NP to SH 109,022 130,904 95,371 92,708 98,020 96,104 91,692 12.19%
-
Tax Rate 23.91% 23.83% 24.01% 23.94% 24.67% 24.89% 21.64% -
Total Cost 1,114,940 1,166,600 1,117,013 1,194,988 1,269,868 1,267,520 897,279 15.53%
-
Net Worth 845,229 832,225 810,553 801,884 788,880 775,877 762,873 7.05%
Dividend
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Div 43,345 48,546 39,010 37,565 39,010 38,143 28,174 33.16%
Div Payout % 39.76% 37.09% 40.90% 40.52% 39.80% 39.69% 30.73% -
Equity
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Net Worth 845,229 832,225 810,553 801,884 788,880 775,877 762,873 7.05%
NOSH 433,950 433,950 433,950 433,950 433,950 433,950 433,950 0.00%
Ratio Analysis
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
NP Margin 8.91% 10.09% 7.87% 7.20% 7.17% 7.05% 9.27% -
ROE 12.90% 15.73% 11.77% 11.56% 12.43% 12.39% 12.02% -
Per Share
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
RPS 282.38 299.34 279.71 297.08 315.58 314.60 228.16 15.22%
EPS 25.16 30.20 22.00 21.39 22.62 22.16 21.15 12.23%
DPS 10.00 11.20 9.00 8.67 9.00 8.80 6.50 33.16%
NAPS 1.95 1.92 1.87 1.85 1.82 1.79 1.76 7.05%
Adjusted Per Share Value based on latest NOSH - 433,950
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
RPS 282.49 299.46 279.81 297.20 315.70 314.72 228.25 15.22%
EPS 25.16 30.21 22.01 21.40 22.62 22.18 21.16 12.20%
DPS 10.00 11.20 9.00 8.67 9.00 8.80 6.50 33.16%
NAPS 1.9508 1.9207 1.8707 1.8507 1.8207 1.7907 1.7607 7.05%
Price Multiplier on Financial Quarter End Date
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Date 31/10/23 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 -
Price 1.97 1.89 1.78 1.85 1.70 1.90 1.96 -
P/RPS 0.70 0.63 0.64 0.62 0.54 0.60 0.86 -12.79%
P/EPS 7.83 6.26 8.09 8.65 7.52 8.57 9.27 -10.61%
EY 12.77 15.98 12.36 11.56 13.30 11.67 10.79 11.85%
DY 5.08 5.93 5.06 4.68 5.29 4.63 3.32 32.68%
P/NAPS 1.01 0.98 0.95 1.00 0.93 1.06 1.11 -6.08%
Price Multiplier on Announcement Date
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Date 05/12/23 11/09/23 26/06/23 09/03/23 08/03/23 12/09/22 23/06/22 -
Price 1.95 1.91 1.85 1.77 1.75 1.90 1.90 -
P/RPS 0.69 0.64 0.66 0.60 0.55 0.60 0.83 -11.55%
P/EPS 7.75 6.32 8.41 8.28 7.74 8.57 8.98 -9.32%
EY 12.90 15.81 11.89 12.08 12.92 11.67 11.13 10.30%
DY 5.13 5.86 4.86 4.90 5.14 4.63 3.42 30.94%
P/NAPS 1.00 0.99 0.99 0.96 0.96 1.06 1.08 -4.98%

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