[MAGNI] QoQ TTM Result on 31-Oct-2021 [#2]

Stock

[MAGNI] MAGNI-TECH INDUSTRIES BHD

Announcement Date

27-Dec-2021

Admission Sponsor

Sponsor

Financial Year

30-Apr-2022

Quarter

31-Oct-2021 [#2]

Profit Trend

QoQ- -3.09%

YoY- 7.96%

Quarter Report

MGOtrResults 31 Oct 2021.pdf

Latest QR

Upcoming QR

MAGNI's Result

MAGNI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	CAGR
TTM Result
Revenue	1,024,311	988,971	1,028,191	1,083,186	1,240,032	1,226,453	1,192,299	-9.65%
YoY %	3.57%	-3.81%	-5.08%	-12.65%	1.11%	2.86%	-	-
Horiz. %	85.91%	82.95%	86.24%	90.85%	104.00%	102.86%	100.00%	-
PBT	121,133	117,010	124,579	151,091	157,982	165,313	160,422	-17.12%
YoY %	3.52%	-6.08%	-17.55%	-4.36%	-4.43%	3.05%	-	-
Horiz. %	75.51%	72.94%	77.66%	94.18%	98.48%	103.05%	100.00%	-
Tax	-26,461	-25,318	-29,160	-33,372	-36,507	-38,128	-35,090	-17.19%
YoY %	-4.51%	13.18%	12.62%	8.59%	4.25%	-8.66%	-	-
Horiz. %	75.41%	72.15%	83.10%	95.10%	104.04%	108.66%	100.00%	-
NP	94,672	91,692	95,419	117,719	121,475	127,185	125,332	-17.10%
YoY %	3.25%	-3.91%	-18.94%	-3.09%	-4.49%	1.48%	-	-
Horiz. %	75.54%	73.16%	76.13%	93.93%	96.92%	101.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	94,672	91,692	95,421	117,699	121,455	127,165	125,310	-17.09%
YoY %	3.25%	-3.91%	-18.93%	-3.09%	-4.49%	1.48%	-	-
Horiz. %	75.55%	73.17%	76.15%	93.93%	96.92%	101.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.84%	21.64%	23.41%	22.09%	23.11%	23.06%	21.87%	-
YoY %	0.92%	-7.56%	5.98%	-4.41%	0.22%	5.44%	-	-
Horiz. %	99.86%	98.95%	107.04%	101.01%	105.67%	105.44%	100.00%	-
Total Cost	929,639	897,279	932,772	965,467	1,118,557	1,099,268	1,066,967	-8.79%
YoY %	3.61%	-3.81%	-3.39%	-13.69%	1.75%	3.03%	-	-
Horiz. %	87.13%	84.10%	87.42%	90.49%	104.84%	103.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	775,877	762,873	736,866	719,528	702,190	693,521	680,518	9.16%
YoY %	1.70%	3.53%	2.41%	2.47%	1.25%	1.91%	-	-
Horiz. %	114.01%	112.10%	108.28%	105.73%	103.18%	101.91%	100.00%	-

	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	CAGR
Dividend
Div	37,710	28,174	29,474	40,310	39,444	48,113	42,478	-7.65%
YoY %	33.85%	-4.41%	-26.88%	2.20%	-18.02%	13.27%	-	-
Horiz. %	88.78%	66.33%	69.39%	94.90%	92.86%	113.27%	100.00%	-
Div Payout %	39.83%	30.73%	30.89%	34.25%	32.48%	37.84%	33.90%	-
YoY %	29.61%	-0.52%	-9.81%	5.45%	-14.16%	11.62%	-	-
Horiz. %	117.49%	90.65%	91.12%	101.03%	95.81%	111.62%	100.00%	-

	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	CAGR
Equity
Net Worth	775,877	762,873	736,866	719,528	702,190	693,521	680,518	9.16%
YoY %	1.70%	3.53%	2.41%	2.47%	1.25%	1.91%	-	-
Horiz. %	114.01%	112.10%	108.28%	105.73%	103.18%	101.91%	100.00%	-
NOSH	433,950	433,950	433,950	433,950	433,950	433,950	433,950	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	CAGR
Ratio Analysis
NP Margin	9.24%	9.27%	9.28%	10.87%	9.80%	10.37%	10.51%	-
YoY %	-0.32%	-0.11%	-14.63%	10.92%	-5.50%	-1.33%	-	-
Horiz. %	87.92%	88.20%	88.30%	103.43%	93.24%	98.67%	100.00%	-
ROE	12.20%	12.02%	12.95%	16.36%	17.30%	18.34%	18.41%	-
YoY %	1.50%	-7.18%	-20.84%	-5.43%	-5.67%	-0.38%	-	-
Horiz. %	66.27%	65.29%	70.34%	88.86%	93.97%	99.62%	100.00%	-

	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	CAGR
Per Share
RPS	236.32	228.16	237.21	249.90	286.08	282.95	275.07	-9.65%
YoY %	3.58%	-3.82%	-5.08%	-12.65%	1.11%	2.86%	-	-
Horiz. %	85.91%	82.95%	86.24%	90.85%	104.00%	102.86%	100.00%	-
EPS	21.84	21.15	22.01	27.15	28.02	29.34	28.91	-17.09%
YoY %	3.26%	-3.91%	-18.93%	-3.10%	-4.50%	1.49%	-	-
Horiz. %	75.54%	73.16%	76.13%	93.91%	96.92%	101.49%	100.00%	-
DPS	8.70	6.50	6.80	9.30	9.10	11.10	9.80	-7.65%
YoY %	33.85%	-4.41%	-26.88%	2.20%	-18.02%	13.27%	-	-
Horiz. %	88.78%	66.33%	69.39%	94.90%	92.86%	113.27%	100.00%	-
NAPS	1.79	1.76	1.70	1.66	1.62	1.60	1.57	9.16%
YoY %	1.70%	3.53%	2.41%	2.47%	1.25%	1.91%	-	-
Horiz. %	114.01%	112.10%	108.28%	105.73%	103.18%	101.91%	100.00%	-

	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	CAGR
Adjusted Per Share Value based on latest NOSH - 433,950
RPS	236.04	227.90	236.94	249.61	285.75	282.63	274.75	-9.65%
YoY %	3.57%	-3.82%	-5.08%	-12.65%	1.10%	2.87%	-	-
Horiz. %	85.91%	82.95%	86.24%	90.85%	104.00%	102.87%	100.00%	-
EPS	21.82	21.13	21.99	27.12	27.99	29.30	28.88	-17.08%
YoY %	3.27%	-3.91%	-18.92%	-3.11%	-4.47%	1.45%	-	-
Horiz. %	75.55%	73.16%	76.14%	93.91%	96.92%	101.45%	100.00%	-
DPS	8.69	6.49	6.79	9.29	9.09	11.09	9.79	-7.65%
YoY %	33.90%	-4.42%	-26.91%	2.20%	-18.03%	13.28%	-	-
Horiz. %	88.76%	66.29%	69.36%	94.89%	92.85%	113.28%	100.00%	-
NAPS	1.7879	1.758	1.698	1.6581	1.6181	1.5982	1.5682	9.16%
YoY %	1.70%	3.53%	2.41%	2.47%	1.25%	1.91%	-	-
Horiz. %	114.01%	112.10%	108.28%	105.73%	103.18%	101.91%	100.00%	-

	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/07/22	29/04/22	31/01/22	29/10/21	30/07/21	30/04/21	29/01/21	-
Price	1.90	1.96	1.94	2.13	2.18	2.31	2.11	-
P/RPS	0.80	0.86	0.82	0.85	0.76	0.82	0.77	2.58%
YoY %	-6.98%	4.88%	-3.53%	11.84%	-7.32%	6.49%	-	-
Horiz. %	103.90%	111.69%	106.49%	110.39%	98.70%	106.49%	100.00%	-
P/EPS	8.70	9.27	8.81	7.84	7.78	7.87	7.30	12.44%
YoY %	-6.15%	5.22%	12.37%	0.77%	-1.14%	7.81%	-	-
Horiz. %	119.18%	126.99%	120.68%	107.40%	106.58%	107.81%	100.00%	-
EY	11.50	10.79	11.35	12.75	12.85	12.70	13.70	-11.04%
YoY %	6.58%	-4.93%	-10.98%	-0.78%	1.18%	-7.30%	-	-
Horiz. %	83.94%	78.76%	82.85%	93.07%	93.80%	92.70%	100.00%	-
DY	4.58	3.32	3.51	4.37	4.17	4.81	4.64	-0.86%
YoY %	37.95%	-5.41%	-19.68%	4.80%	-13.31%	3.66%	-	-
Horiz. %	98.71%	71.55%	75.65%	94.18%	89.87%	103.66%	100.00%	-
P/NAPS	1.06	1.11	1.14	1.28	1.35	1.44	1.34	-14.50%
YoY %	-4.50%	-2.63%	-10.94%	-5.19%	-6.25%	7.46%	-	-
Horiz. %	79.10%	82.84%	85.07%	95.52%	100.75%	107.46%	100.00%	-

	31/07/22	30/04/22	31/01/22	31/10/21	31/07/21	30/04/21	31/01/21	CAGR
Price Multiplier on Announcement Date
Date	12/09/22	23/06/22	18/03/22	27/12/21	14/09/21	23/06/21	08/03/21	-
Price	1.90	1.90	1.92	1.93	2.20	2.37	2.34	-
P/RPS	0.80	0.83	0.81	0.77	0.77	0.84	0.85	-3.97%
YoY %	-3.61%	2.47%	5.19%	0.00%	-8.33%	-1.18%	-	-
Horiz. %	94.12%	97.65%	95.29%	90.59%	90.59%	98.82%	100.00%	-
P/EPS	8.70	8.98	8.72	7.11	7.85	8.08	8.09	4.97%
YoY %	-3.12%	2.98%	22.64%	-9.43%	-2.85%	-0.12%	-	-
Horiz. %	107.54%	111.00%	107.79%	87.89%	97.03%	99.88%	100.00%	-
EY	11.50	11.13	11.47	14.07	12.74	12.38	12.35	-4.65%
YoY %	3.32%	-2.96%	-18.48%	10.44%	2.91%	0.24%	-	-
Horiz. %	93.12%	90.12%	92.87%	113.93%	103.16%	100.24%	100.00%	-
DY	4.58	3.42	3.54	4.82	4.14	4.68	4.19	6.13%
YoY %	33.92%	-3.39%	-26.56%	16.43%	-11.54%	11.69%	-	-
Horiz. %	109.31%	81.62%	84.49%	115.04%	98.81%	111.69%	100.00%	-
P/NAPS	1.06	1.08	1.13	1.16	1.36	1.48	1.49	-20.35%
YoY %	-1.85%	-4.42%	-2.59%	-14.71%	-8.11%	-0.67%	-	-
Horiz. %	71.14%	72.48%	75.84%	77.85%	91.28%	99.33%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos