[MAGNI] QoQ 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- -11.93%
YoY- 32.05%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Quarter Result
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Revenue 367,824 269,104 291,987 263,384 313,546 301,330 327,329 8.04%
PBT 61,383 27,107 35,195 36,737 42,250 38,141 40,193 32.44%
Tax -12,408 -6,272 -8,439 -7,971 -9,586 -8,271 -9,686 17.86%
NP 48,975 20,835 26,756 28,766 32,664 29,870 30,507 36.90%
-
NP to SH 48,953 20,835 26,756 28,766 32,664 29,870 30,507 36.86%
-
Tax Rate 20.21% 23.14% 23.98% 21.70% 22.69% 21.69% 24.10% -
Total Cost 318,849 248,269 265,231 234,618 280,882 271,460 296,822 4.86%
-
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 19,505 7,802 8,669 6,501 12,145 10,843 11,385 42.94%
Div Payout % 39.84% 37.45% 32.40% 22.60% 37.18% 36.30% 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 13.31% 7.74% 9.16% 10.92% 10.42% 9.91% 9.32% -
ROE 7.19% 3.25% 4.26% 4.74% 5.50% 5.22% 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 84.86 62.08 67.36 60.76 72.29 69.47 201.24 -43.61%
EPS 11.29 4.81 6.17 6.64 7.53 6.89 18.76 -28.60%
DPS 4.50 1.80 2.00 1.50 2.80 2.50 7.00 -25.41%
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 84.89 62.11 67.39 60.79 72.37 69.55 75.55 8.04%
EPS 11.30 4.81 6.18 6.64 7.54 6.89 7.04 36.89%
DPS 4.50 1.80 2.00 1.50 2.80 2.50 2.63 42.82%
NAPS 1.5706 1.4806 1.4506 1.4005 1.3715 1.3214 1.2914 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 2.49 3.72 3.13 3.09 3.39 3.66 2.41 2.19%
P/EPS 18.68 48.06 34.18 28.33 32.53 36.88 25.86 -19.41%
EY 5.35 2.08 2.93 3.53 3.07 2.71 3.87 23.97%
DY 2.13 0.78 0.95 0.80 1.14 0.98 1.44 29.66%
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 2.76 4.20 3.16 3.47 2.84 3.70 2.87 -2.56%
P/EPS 20.72 54.30 34.51 31.79 27.22 37.32 30.82 -23.16%
EY 4.83 1.84 2.90 3.15 3.67 2.68 3.24 30.33%
DY 1.92 0.69 0.94 0.71 1.37 0.97 1.21 35.85%
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