[MAGNI] QoQ Annualized Quarter Result on 31-Oct-2021 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
27-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Oct-2021 [#2]
Profit Trend
QoQ- -9.42%
YoY- -19.89%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Revenue 1,363,624 988,971 974,204 835,648 1,222,264 1,226,453 1,238,553 6.64%
PBT 127,948 117,010 110,601 96,160 111,456 165,313 164,913 -15.60%
Tax -31,844 -25,318 -24,201 -19,910 -27,272 -38,128 -36,158 -8.14%
NP 96,104 91,692 86,400 76,250 84,184 127,185 128,754 -17.75%
-
NP to SH 96,104 91,692 86,400 76,250 84,184 127,165 128,725 -17.74%
-
Tax Rate 24.89% 21.64% 21.88% 20.71% 24.47% 23.06% 21.93% -
Total Cost 1,267,520 897,279 887,804 759,398 1,138,080 1,099,268 1,109,798 9.28%
-
Net Worth 775,877 762,873 736,866 719,528 702,190 693,521 680,518 9.16%
Dividend
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Div 38,143 28,174 23,117 17,338 - 48,113 47,968 -14.20%
Div Payout % 39.69% 30.73% 26.76% 22.74% - 37.84% 37.26% -
Equity
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Net Worth 775,877 762,873 736,866 719,528 702,190 693,521 680,518 9.16%
NOSH 433,950 433,950 433,950 433,950 433,950 433,950 433,950 0.00%
Ratio Analysis
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
NP Margin 7.05% 9.27% 8.87% 9.12% 6.89% 10.37% 10.40% -
ROE 12.39% 12.02% 11.73% 10.60% 11.99% 18.34% 18.92% -
Per Share
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 314.60 228.16 224.76 192.79 281.98 282.95 285.74 6.64%
EPS 22.16 21.15 19.93 17.60 19.44 29.34 29.69 -17.76%
DPS 8.80 6.50 5.33 4.00 0.00 11.10 11.07 -14.22%
NAPS 1.79 1.76 1.70 1.66 1.62 1.60 1.57 9.16%
Adjusted Per Share Value based on latest NOSH - 433,950
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 314.24 227.90 224.50 192.57 281.66 282.63 285.41 6.64%
EPS 22.15 21.13 19.91 17.57 19.40 29.30 29.66 -17.73%
DPS 8.79 6.49 5.33 4.00 0.00 11.09 11.05 -14.18%
NAPS 1.7879 1.758 1.698 1.6581 1.6181 1.5982 1.5682 9.16%
Price Multiplier on Financial Quarter End Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 -
Price 1.90 1.96 1.94 2.13 2.18 2.31 2.11 -
P/RPS 0.60 0.86 0.86 1.10 0.77 0.82 0.74 -13.08%
P/EPS 8.57 9.27 9.73 12.11 11.22 7.87 7.10 13.40%
EY 11.67 10.79 10.27 8.26 8.91 12.70 14.07 -11.75%
DY 4.63 3.32 2.75 1.88 0.00 4.81 5.24 -7.94%
P/NAPS 1.06 1.11 1.14 1.28 1.35 1.44 1.34 -14.50%
Price Multiplier on Announcement Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 12/09/22 23/06/22 18/03/22 27/12/21 14/09/21 23/06/21 08/03/21 -
Price 1.90 1.90 1.92 1.93 2.20 2.37 2.34 -
P/RPS 0.60 0.83 0.85 1.00 0.78 0.84 0.82 -18.84%
P/EPS 8.57 8.98 9.63 10.97 11.33 8.08 7.88 5.77%
EY 11.67 11.13 10.38 9.11 8.83 12.38 12.69 -5.44%
DY 4.63 3.42 2.78 2.07 0.00 4.68 4.73 -1.41%
P/NAPS 1.06 1.08 1.13 1.16 1.36 1.48 1.49 -20.35%

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