[MAGNI] QoQ Annualized Quarter Result on 31-Oct-2023 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
05-Dec-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2024
Quarter
31-Oct-2023 [#2]
Profit Trend
QoQ- -16.72%
YoY- 11.22%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Revenue 1,750,384 1,341,096 1,338,894 1,223,962 1,297,504 1,212,384 1,287,696 22.73%
PBT 233,880 168,623 163,585 143,286 171,852 125,504 121,889 54.47%
Tax -55,312 -40,213 -38,404 -34,264 -40,948 -30,133 -29,181 53.21%
NP 178,568 128,410 125,181 109,022 130,904 95,371 92,708 54.86%
-
NP to SH 178,564 128,410 125,181 109,022 130,904 95,371 92,708 54.86%
-
Tax Rate 23.65% 23.85% 23.48% 23.91% 23.83% 24.01% 23.94% -
Total Cost 1,571,816 1,212,686 1,213,713 1,114,940 1,166,600 1,117,013 1,194,988 20.06%
-
Net Worth 923,250 892,909 875,571 845,229 832,225 810,553 801,884 9.86%
Dividend
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Div 86,690 51,147 49,124 43,345 48,546 39,010 37,565 74.72%
Div Payout % 48.55% 39.83% 39.24% 39.76% 37.09% 40.90% 40.52% -
Equity
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Net Worth 923,250 892,909 875,571 845,229 832,225 810,553 801,884 9.86%
NOSH 433,950 433,950 433,950 433,950 433,950 433,950 433,950 0.00%
Ratio Analysis
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
NP Margin 10.20% 9.58% 9.35% 8.91% 10.09% 7.87% 7.20% -
ROE 19.34% 14.38% 14.30% 12.90% 15.73% 11.77% 11.56% -
Per Share
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
RPS 403.83 309.40 308.89 282.38 299.34 279.71 297.08 22.73%
EPS 41.20 29.63 28.88 25.16 30.20 22.00 21.39 54.86%
DPS 20.00 11.80 11.33 10.00 11.20 9.00 8.67 74.67%
NAPS 2.13 2.06 2.02 1.95 1.92 1.87 1.85 9.86%
Adjusted Per Share Value based on latest NOSH - 433,950
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
RPS 403.98 309.52 309.01 282.49 299.46 279.81 297.20 22.73%
EPS 41.21 29.64 28.89 25.16 30.21 22.01 21.40 54.84%
DPS 20.01 11.80 11.34 10.00 11.20 9.00 8.67 74.73%
NAPS 2.1308 2.0608 2.0208 1.9508 1.9207 1.8707 1.8507 9.86%
Price Multiplier on Financial Quarter End Date
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Date 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 28/04/23 31/01/23 -
Price 2.39 2.21 1.90 1.97 1.89 1.78 1.85 -
P/RPS 0.59 0.71 0.62 0.70 0.63 0.64 0.62 -3.25%
P/EPS 5.80 7.46 6.58 7.83 6.26 8.09 8.65 -23.41%
EY 17.24 13.40 15.20 12.77 15.98 12.36 11.56 30.56%
DY 8.37 5.34 5.96 5.08 5.93 5.06 4.68 47.39%
P/NAPS 1.12 1.07 0.94 1.01 0.98 0.95 1.00 7.85%
Price Multiplier on Announcement Date
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Date 03/09/24 25/06/24 18/03/24 05/12/23 11/09/23 26/06/23 09/03/23 -
Price 2.30 2.39 2.03 1.95 1.91 1.85 1.77 -
P/RPS 0.57 0.77 0.66 0.69 0.64 0.66 0.60 -3.36%
P/EPS 5.58 8.07 7.03 7.75 6.32 8.41 8.28 -23.15%
EY 17.91 12.40 14.23 12.90 15.81 11.89 12.08 30.05%
DY 8.70 4.94 5.58 5.13 5.86 4.86 4.90 46.67%
P/NAPS 1.08 1.16 1.00 1.00 0.99 0.99 0.96 8.17%

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