[MAGNI] QoQ Quarter Result on 31-Jul-2019 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
11-Sep-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Jul-2019 [#1]
Profit Trend
QoQ- 40.04%
YoY- 38.59%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Quarter Result
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Revenue 263,384 313,546 301,330 327,329 234,616 308,996 255,756 1.98%
PBT 36,737 42,250 38,141 40,193 26,769 46,814 30,428 13.39%
Tax -7,971 -9,586 -8,271 -9,686 -4,986 -11,190 -7,222 6.80%
NP 28,766 32,664 29,870 30,507 21,783 35,624 23,206 15.40%
-
NP to SH 28,766 32,664 29,870 30,507 21,784 35,624 23,206 15.40%
-
Tax Rate 21.70% 22.69% 21.69% 24.10% 18.63% 23.90% 23.73% -
Total Cost 234,618 280,882 271,460 296,822 212,833 273,372 232,550 0.59%
-
Net Worth 606,831 594,238 572,551 559,540 528,879 520,742 493,077 14.85%
Dividend
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Div 6,501 12,145 10,843 11,385 8,136 13,018 8,136 -13.90%
Div Payout % 22.60% 37.18% 36.30% 37.32% 37.35% 36.54% 35.06% -
Equity
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Net Worth 606,831 594,238 572,551 559,540 528,879 520,742 493,077 14.85%
NOSH 433,950 433,950 433,950 162,732 162,732 162,732 162,732 92.41%
Ratio Analysis
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
NP Margin 10.92% 10.42% 9.91% 9.32% 9.28% 11.53% 9.07% -
ROE 4.74% 5.50% 5.22% 5.45% 4.12% 6.84% 4.71% -
Per Share
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 60.76 72.29 69.47 201.24 144.17 189.88 157.16 -46.96%
EPS 6.64 7.53 6.89 18.76 13.39 21.89 14.26 -39.95%
DPS 1.50 2.80 2.50 7.00 5.00 8.00 5.00 -55.21%
NAPS 1.40 1.37 1.32 3.44 3.25 3.20 3.03 -40.26%
Adjusted Per Share Value based on latest NOSH - 162,732
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 60.79 72.37 69.55 75.55 54.15 71.32 59.03 1.97%
EPS 6.64 7.54 6.89 7.04 5.03 8.22 5.36 15.36%
DPS 1.50 2.80 2.50 2.63 1.88 3.00 1.88 -13.98%
NAPS 1.4005 1.3715 1.3214 1.2914 1.2206 1.2019 1.138 14.85%
Price Multiplier on Financial Quarter End Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 -
Price 1.88 2.45 2.54 4.85 4.65 4.36 4.45 -
P/RPS 3.09 3.39 3.66 2.41 3.23 2.30 2.83 6.04%
P/EPS 28.33 32.53 36.88 25.86 34.74 19.92 31.21 -6.25%
EY 3.53 3.07 2.71 3.87 2.88 5.02 3.20 6.76%
DY 0.80 1.14 0.98 1.44 1.08 1.83 1.12 -20.11%
P/NAPS 1.34 1.79 1.92 1.41 1.43 1.36 1.47 -5.99%
Price Multiplier on Announcement Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 22/06/20 09/03/20 10/12/19 11/09/19 21/06/19 18/03/19 12/12/18 -
Price 2.11 2.05 2.57 5.78 5.10 4.66 4.15 -
P/RPS 3.47 2.84 3.70 2.87 3.54 2.45 2.64 20.01%
P/EPS 31.79 27.22 37.32 30.82 38.10 21.29 29.10 6.07%
EY 3.15 3.67 2.68 3.24 2.62 4.70 3.44 -5.70%
DY 0.71 1.37 0.97 1.21 0.98 1.72 1.20 -29.54%
P/NAPS 1.51 1.50 1.95 1.68 1.57 1.46 1.37 6.70%

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