[MAGNI] QoQ Cumulative Quarter Result on 30-Apr-2020 [#4]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
22-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
30-Apr-2020 [#4]
Profit Trend
QoQ- 30.92%
YoY- 18.69%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Revenue 928,915 561,091 291,987 1,205,589 942,205 628,659 327,329 99.81%
PBT 123,685 62,302 35,195 157,321 120,584 78,334 40,193 110.84%
Tax -27,119 -14,711 -8,439 -35,514 -27,543 -17,957 -9,686 98.03%
NP 96,566 47,591 26,756 121,807 93,041 60,377 30,507 114.83%
-
NP to SH 96,544 47,591 26,756 121,807 93,041 60,377 30,507 114.80%
-
Tax Rate 21.93% 23.61% 23.98% 22.57% 22.84% 22.92% 24.10% -
Total Cost 832,349 513,500 265,231 1,083,782 849,164 568,282 296,822 98.23%
-
Net Worth 680,518 641,507 628,503 606,831 594,238 572,551 559,540 13.87%
Dividend
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Div 35,976 16,471 8,669 40,874 34,396 22,251 11,385 114.58%
Div Payout % 37.26% 34.61% 32.40% 33.56% 36.97% 36.85% 37.32% -
Equity
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Net Worth 680,518 641,507 628,503 606,831 594,238 572,551 559,540 13.87%
NOSH 433,950 433,950 433,950 433,950 433,950 433,950 162,732 91.72%
Ratio Analysis
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
NP Margin 10.40% 8.48% 9.16% 10.10% 9.87% 9.60% 9.32% -
ROE 14.19% 7.42% 4.26% 20.07% 15.66% 10.55% 5.45% -
Per Share
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 214.31 129.45 67.36 278.14 217.22 144.94 201.24 4.26%
EPS 22.27 10.98 6.17 28.10 21.45 13.92 18.76 12.05%
DPS 8.30 3.80 2.00 9.43 7.93 5.13 7.00 11.96%
NAPS 1.57 1.48 1.45 1.40 1.37 1.32 3.44 -40.58%
Adjusted Per Share Value based on latest NOSH - 433,950
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 214.06 129.30 67.29 277.82 217.12 144.87 75.43 99.81%
EPS 22.25 10.97 6.17 28.07 21.44 13.91 7.03 114.81%
DPS 8.29 3.80 2.00 9.42 7.93 5.13 2.62 114.77%
NAPS 1.5682 1.4783 1.4483 1.3984 1.3694 1.3194 1.2894 13.87%
Price Multiplier on Financial Quarter End Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 -
Price 2.11 2.31 2.11 1.88 2.45 2.54 4.85 -
P/RPS 0.98 1.78 3.13 0.68 1.13 1.75 2.41 -44.96%
P/EPS 9.47 21.04 34.18 6.69 11.42 18.25 25.86 -48.65%
EY 10.56 4.75 2.93 14.95 8.76 5.48 3.87 94.67%
DY 3.93 1.65 0.95 5.02 3.24 2.02 1.44 94.69%
P/NAPS 1.34 1.56 1.46 1.34 1.79 1.92 1.41 -3.32%
Price Multiplier on Announcement Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 08/03/21 03/12/20 08/09/20 22/06/20 09/03/20 10/12/19 11/09/19 -
Price 2.34 2.61 2.13 2.11 2.05 2.57 5.78 -
P/RPS 1.09 2.02 3.16 0.76 0.94 1.77 2.87 -47.40%
P/EPS 10.51 23.77 34.51 7.51 9.56 18.46 30.82 -51.03%
EY 9.52 4.21 2.90 13.32 10.46 5.42 3.24 104.47%
DY 3.55 1.46 0.94 4.47 3.87 2.00 1.21 104.27%
P/NAPS 1.49 1.76 1.47 1.51 1.50 1.95 1.68 -7.65%

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