[MAGNI] QoQ TTM Result on 31-Oct-2019 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
10-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Oct-2019 [#2]
Profit Trend
QoQ- 6.0%
YoY- 22.06%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Revenue 1,170,247 1,205,589 1,176,821 1,172,271 1,126,697 1,073,109 1,059,086 6.88%
PBT 152,323 157,321 147,353 151,917 144,204 133,104 129,018 11.71%
Tax -34,267 -35,514 -32,529 -34,133 -33,084 -30,479 -28,039 14.32%
NP 118,056 121,807 114,824 117,784 111,120 102,625 100,979 10.98%
-
NP to SH 118,056 121,807 114,825 117,785 111,121 102,626 100,979 10.98%
-
Tax Rate 22.50% 22.57% 22.08% 22.47% 22.94% 22.90% 21.73% -
Total Cost 1,052,191 1,083,782 1,061,997 1,054,487 1,015,577 970,484 958,107 6.44%
-
Net Worth 628,503 606,831 594,238 572,551 559,540 528,879 520,742 13.37%
Dividend
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Div 38,159 40,876 42,511 43,384 40,677 37,428 37,428 1.29%
Div Payout % 32.32% 33.56% 37.02% 36.83% 36.61% 36.47% 37.07% -
Equity
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Net Worth 628,503 606,831 594,238 572,551 559,540 528,879 520,742 13.37%
NOSH 433,950 433,950 433,950 433,950 162,732 162,732 162,732 92.41%
Ratio Analysis
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
NP Margin 10.09% 10.10% 9.76% 10.05% 9.86% 9.56% 9.53% -
ROE 18.78% 20.07% 19.32% 20.57% 19.86% 19.40% 19.39% -
Per Share
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 269.98 278.14 271.31 270.26 692.68 659.43 650.82 -44.40%
EPS 27.24 28.10 26.47 27.15 68.32 63.06 62.05 -42.26%
DPS 8.80 9.43 9.80 10.00 25.00 23.00 23.00 -47.32%
NAPS 1.45 1.40 1.37 1.32 3.44 3.25 3.20 -41.03%
Adjusted Per Share Value based on latest NOSH - 433,950
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 270.09 278.25 271.61 270.56 260.04 247.67 244.43 6.88%
EPS 27.25 28.11 26.50 27.18 25.65 23.69 23.31 10.98%
DPS 8.81 9.43 9.81 10.01 9.39 8.64 8.64 1.30%
NAPS 1.4506 1.4005 1.3715 1.3214 1.2914 1.2206 1.2019 13.37%
Price Multiplier on Financial Quarter End Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 -
Price 2.11 1.88 2.45 2.54 4.85 4.65 4.36 -
P/RPS 0.78 0.68 0.90 0.94 0.70 0.71 0.67 10.67%
P/EPS 7.75 6.69 9.25 9.35 7.10 7.37 7.03 6.72%
EY 12.91 14.95 10.81 10.69 14.09 13.56 14.23 -6.28%
DY 4.17 5.02 4.00 3.94 5.15 4.95 5.28 -14.57%
P/NAPS 1.46 1.34 1.79 1.92 1.41 1.43 1.36 4.84%
Price Multiplier on Announcement Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 08/09/20 22/06/20 09/03/20 10/12/19 11/09/19 21/06/19 18/03/19 -
Price 2.13 2.11 2.05 2.57 5.78 5.10 4.66 -
P/RPS 0.79 0.76 0.76 0.95 0.83 0.77 0.72 6.38%
P/EPS 7.82 7.51 7.74 9.46 8.46 8.09 7.51 2.73%
EY 12.79 13.32 12.91 10.57 11.82 12.37 13.32 -2.67%
DY 4.13 4.47 4.78 3.89 4.33 4.51 4.94 -11.26%
P/NAPS 1.47 1.51 1.50 1.95 1.68 1.57 1.46 0.45%

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