[MAGNI] QoQ Annualized Quarter Result on 31-Oct-2024 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
03-Dec-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2025
Quarter
31-Oct-2024 [#2]
Profit Trend
QoQ- -21.03%
YoY- 29.35%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Revenue 1,576,844 1,750,384 1,341,096 1,338,894 1,223,962 1,297,504 1,212,384 19.05%
PBT 187,614 233,880 168,623 163,585 143,286 171,852 125,504 30.57%
Tax -46,594 -55,312 -40,213 -38,404 -34,264 -40,948 -30,133 33.54%
NP 141,020 178,568 128,410 125,181 109,022 130,904 95,371 29.63%
-
NP to SH 141,018 178,564 128,410 125,181 109,022 130,904 95,371 29.63%
-
Tax Rate 24.84% 23.65% 23.85% 23.48% 23.91% 23.83% 24.01% -
Total Cost 1,435,824 1,571,816 1,212,686 1,213,713 1,114,940 1,166,600 1,117,013 18.13%
-
Net Worth 927,407 923,250 892,909 875,571 845,229 832,225 810,553 9.34%
Dividend
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Div 242,686 86,690 51,147 49,124 43,345 48,546 39,010 236.38%
Div Payout % 172.10% 48.55% 39.83% 39.24% 39.76% 37.09% 40.90% -
Equity
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Net Worth 927,407 923,250 892,909 875,571 845,229 832,225 810,553 9.34%
NOSH 433,368 433,950 433,950 433,950 433,950 433,950 433,950 -0.08%
Ratio Analysis
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
NP Margin 8.94% 10.20% 9.58% 9.35% 8.91% 10.09% 7.87% -
ROE 15.21% 19.34% 14.38% 14.30% 12.90% 15.73% 11.77% -
Per Share
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
RPS 363.86 403.83 309.40 308.89 282.38 299.34 279.71 19.07%
EPS 32.54 41.20 29.63 28.88 25.16 30.20 22.00 29.66%
DPS 56.00 20.00 11.80 11.33 10.00 11.20 9.00 236.42%
NAPS 2.14 2.13 2.06 2.02 1.95 1.92 1.87 9.36%
Adjusted Per Share Value based on latest NOSH - 433,283
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
RPS 363.93 403.98 309.52 309.01 282.49 299.46 279.81 19.05%
EPS 32.55 41.21 29.64 28.89 25.16 30.21 22.01 29.64%
DPS 56.01 20.01 11.80 11.34 10.00 11.20 9.00 236.46%
NAPS 2.1404 2.1308 2.0608 2.0208 1.9508 1.9207 1.8707 9.34%
Price Multiplier on Financial Quarter End Date
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Date 30/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 28/04/23 -
Price 2.43 2.39 2.21 1.90 1.97 1.89 1.78 -
P/RPS 0.67 0.59 0.71 0.62 0.70 0.63 0.64 3.08%
P/EPS 7.47 5.80 7.46 6.58 7.83 6.26 8.09 -5.15%
EY 13.39 17.24 13.40 15.20 12.77 15.98 12.36 5.45%
DY 23.05 8.37 5.34 5.96 5.08 5.93 5.06 173.53%
P/NAPS 1.14 1.12 1.07 0.94 1.01 0.98 0.95 12.86%
Price Multiplier on Announcement Date
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Date 03/12/24 03/09/24 25/06/24 18/03/24 05/12/23 11/09/23 26/06/23 -
Price 2.70 2.30 2.39 2.03 1.95 1.91 1.85 -
P/RPS 0.74 0.57 0.77 0.66 0.69 0.64 0.66 7.88%
P/EPS 8.30 5.58 8.07 7.03 7.75 6.32 8.41 -0.86%
EY 12.05 17.91 12.40 14.23 12.90 15.81 11.89 0.89%
DY 20.74 8.70 4.94 5.58 5.13 5.86 4.86 161.94%
P/NAPS 1.26 1.08 1.16 1.00 1.00 0.99 0.99 17.35%

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