[MAGNI] QoQ Quarter Result on 31-Jul-2022 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
12-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2023
Quarter
31-Jul-2022 [#1]
Profit Trend
QoQ- -10.66%
YoY- 14.16%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Quarter Result
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Revenue 246,612 281,828 343,038 340,906 258,318 312,829 112,258 69.23%
PBT 34,087 26,356 33,074 31,987 34,059 34,871 20,216 41.80%
Tax -8,247 -5,835 -8,090 -7,961 -7,167 -8,196 -3,137 90.81%
NP 25,840 20,521 24,984 24,026 26,892 26,675 17,079 31.89%
-
NP to SH 25,840 20,521 24,984 24,026 26,892 26,675 17,079 31.89%
-
Tax Rate 24.19% 22.14% 24.46% 24.89% 21.04% 23.50% 15.52% -
Total Cost 220,772 261,307 318,054 316,880 231,426 286,154 95,179 75.49%
-
Net Worth 810,553 801,884 788,880 775,877 762,873 736,866 719,528 8.28%
Dividend
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Div 10,836 8,669 9,969 9,535 10,836 8,669 8,669 16.08%
Div Payout % 41.94% 42.24% 39.90% 39.69% 40.30% 32.50% 50.76% -
Equity
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Net Worth 810,553 801,884 788,880 775,877 762,873 736,866 719,528 8.28%
NOSH 433,950 433,950 433,950 433,950 433,950 433,950 433,950 0.00%
Ratio Analysis
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
NP Margin 10.48% 7.28% 7.28% 7.05% 10.41% 8.53% 15.21% -
ROE 3.19% 2.56% 3.17% 3.10% 3.53% 3.62% 2.37% -
Per Share
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 56.90 65.02 79.14 78.65 59.60 72.17 25.90 69.23%
EPS 5.96 4.73 5.76 5.54 6.20 6.15 3.94 31.87%
DPS 2.50 2.00 2.30 2.20 2.50 2.00 2.00 16.08%
NAPS 1.87 1.85 1.82 1.79 1.76 1.70 1.66 8.28%
Adjusted Per Share Value based on latest NOSH - 433,950
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 56.83 64.94 79.05 78.56 59.53 72.09 25.87 69.23%
EPS 5.95 4.73 5.76 5.54 6.20 6.15 3.94 31.72%
DPS 2.50 2.00 2.30 2.20 2.50 2.00 2.00 16.08%
NAPS 1.8678 1.8479 1.8179 1.7879 1.758 1.698 1.6581 8.28%
Price Multiplier on Financial Quarter End Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 -
Price 1.78 1.85 1.70 1.90 1.96 1.94 2.13 -
P/RPS 3.13 2.85 2.15 2.42 3.29 2.69 8.22 -47.55%
P/EPS 29.86 39.08 29.49 34.28 31.59 31.52 54.06 -32.75%
EY 3.35 2.56 3.39 2.92 3.17 3.17 1.85 48.72%
DY 1.40 1.08 1.35 1.16 1.28 1.03 0.94 30.51%
P/NAPS 0.95 1.00 0.93 1.06 1.11 1.14 1.28 -18.07%
Price Multiplier on Announcement Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 26/06/23 09/03/23 08/03/23 12/09/22 23/06/22 18/03/22 27/12/21 -
Price 1.85 1.77 1.75 1.90 1.90 1.92 1.93 -
P/RPS 3.25 2.72 2.21 2.42 3.19 2.66 7.45 -42.56%
P/EPS 31.03 37.39 30.36 34.28 30.62 31.20 48.98 -26.29%
EY 3.22 2.67 3.29 2.92 3.27 3.21 2.04 35.67%
DY 1.35 1.13 1.31 1.16 1.32 1.04 1.04 19.05%
P/NAPS 0.99 0.96 0.96 1.06 1.08 1.13 1.16 -10.05%

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