[MAGNI] QoQ Annualized Quarter Result on 31-Oct-2020 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
03-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Oct-2020 [#2]
Profit Trend
QoQ- -11.06%
YoY- -21.18%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Revenue 1,222,264 1,226,453 1,238,553 1,122,182 1,167,948 1,205,589 1,256,273 -1.81%
PBT 111,456 165,313 164,913 124,604 140,780 157,321 160,778 -21.68%
Tax -27,272 -38,128 -36,158 -29,422 -33,756 -35,514 -36,724 -18.00%
NP 84,184 127,185 128,754 95,182 107,024 121,807 124,054 -22.79%
-
NP to SH 84,184 127,165 128,725 95,182 107,024 121,807 124,054 -22.79%
-
Tax Rate 24.47% 23.06% 21.93% 23.61% 23.98% 22.57% 22.84% -
Total Cost 1,138,080 1,099,268 1,109,798 1,027,000 1,060,924 1,083,782 1,132,218 0.34%
-
Net Worth 702,190 693,521 680,518 641,507 628,503 606,831 594,238 11.78%
Dividend
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Div - 48,113 47,968 32,942 34,676 40,874 45,861 -
Div Payout % - 37.84% 37.26% 34.61% 32.40% 33.56% 36.97% -
Equity
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Net Worth 702,190 693,521 680,518 641,507 628,503 606,831 594,238 11.78%
NOSH 433,950 433,950 433,950 433,950 433,950 433,950 433,950 0.00%
Ratio Analysis
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
NP Margin 6.89% 10.37% 10.40% 8.48% 9.16% 10.10% 9.87% -
ROE 11.99% 18.34% 18.92% 14.84% 17.03% 20.07% 20.88% -
Per Share
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 281.98 282.95 285.74 258.89 269.45 278.14 289.63 -1.77%
EPS 19.44 29.34 29.69 21.96 24.68 28.10 28.60 -22.71%
DPS 0.00 11.10 11.07 7.60 8.00 9.43 10.57 -
NAPS 1.62 1.60 1.57 1.48 1.45 1.40 1.37 11.83%
Adjusted Per Share Value based on latest NOSH - 433,950
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 281.66 282.63 285.41 258.60 269.14 277.82 289.50 -1.81%
EPS 19.40 29.30 29.66 21.93 24.66 28.07 28.59 -22.79%
DPS 0.00 11.09 11.05 7.59 7.99 9.42 10.57 -
NAPS 1.6181 1.5982 1.5682 1.4783 1.4483 1.3984 1.3694 11.77%
Price Multiplier on Financial Quarter End Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 -
Price 2.18 2.31 2.11 2.31 2.11 1.88 2.45 -
P/RPS 0.77 0.82 0.74 0.89 0.78 0.68 0.85 -6.38%
P/EPS 11.22 7.87 7.10 10.52 8.55 6.69 8.57 19.69%
EY 8.91 12.70 14.07 9.51 11.70 14.95 11.67 -16.47%
DY 0.00 4.81 5.24 3.29 3.79 5.02 4.32 -
P/NAPS 1.35 1.44 1.34 1.56 1.46 1.34 1.79 -17.15%
Price Multiplier on Announcement Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 14/09/21 23/06/21 08/03/21 03/12/20 08/09/20 22/06/20 09/03/20 -
Price 2.20 2.37 2.34 2.61 2.13 2.11 2.05 -
P/RPS 0.78 0.84 0.82 1.01 0.79 0.76 0.71 6.47%
P/EPS 11.33 8.08 7.88 11.89 8.63 7.51 7.17 35.70%
EY 8.83 12.38 12.69 8.41 11.59 13.32 13.95 -26.29%
DY 0.00 4.68 4.73 2.91 3.76 4.47 5.16 -
P/NAPS 1.36 1.48 1.49 1.76 1.47 1.51 1.50 -6.32%

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