[MAGNI] QoQ TTM Result on 31-Oct-2024 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
03-Dec-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2025
Quarter
31-Oct-2024 [#2]
Profit Trend
QoQ- 2.91%
YoY- 43.16%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Revenue 1,517,537 1,454,316 1,341,096 1,250,783 1,140,421 1,195,854 1,212,384 16.06%
PBT 190,787 184,130 168,623 156,776 132,086 136,480 125,504 32.04%
Tax -46,378 -43,804 -40,213 -37,050 -31,214 -32,409 -30,133 33.13%
NP 144,409 140,326 128,410 119,726 100,872 104,071 95,371 31.69%
-
NP to SH 144,407 140,325 128,410 119,726 100,872 104,071 95,371 31.69%
-
Tax Rate 24.31% 23.79% 23.85% 23.63% 23.63% 23.75% 24.01% -
Total Cost 1,373,128 1,313,990 1,212,686 1,131,057 1,039,549 1,091,783 1,117,013 14.68%
-
Net Worth 927,225 923,250 892,909 875,571 845,229 832,225 810,553 9.33%
Dividend
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Div 150,802 60,683 51,147 47,679 41,177 41,611 39,010 145.30%
Div Payout % 104.43% 43.24% 39.83% 39.82% 40.82% 39.98% 40.90% -
Equity
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Net Worth 927,225 923,250 892,909 875,571 845,229 832,225 810,553 9.33%
NOSH 433,283 433,950 433,950 433,950 433,950 433,950 433,950 -0.10%
Ratio Analysis
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
NP Margin 9.52% 9.65% 9.58% 9.57% 8.85% 8.70% 7.87% -
ROE 15.57% 15.20% 14.38% 13.67% 11.93% 12.51% 11.77% -
Per Share
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
RPS 350.24 335.52 309.40 288.56 263.10 275.89 279.71 16.09%
EPS 33.33 32.37 29.63 27.62 23.27 24.01 22.00 31.74%
DPS 34.80 14.00 11.80 11.00 9.50 9.60 9.00 145.34%
NAPS 2.14 2.13 2.06 2.02 1.95 1.92 1.87 9.36%
Adjusted Per Share Value based on latest NOSH - 433,283
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
RPS 350.24 335.65 309.52 288.68 263.20 276.00 279.81 16.06%
EPS 33.33 32.39 29.64 27.63 23.28 24.02 22.01 31.70%
DPS 34.80 14.01 11.80 11.00 9.50 9.60 9.00 145.34%
NAPS 2.14 2.1308 2.0608 2.0208 1.9508 1.9207 1.8707 9.33%
Price Multiplier on Financial Quarter End Date
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Date 30/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 28/04/23 -
Price 2.43 2.39 2.21 1.90 1.97 1.89 1.78 -
P/RPS 0.69 0.71 0.71 0.66 0.75 0.69 0.64 5.11%
P/EPS 7.29 7.38 7.46 6.88 8.47 7.87 8.09 -6.67%
EY 13.72 13.55 13.40 14.54 11.81 12.70 12.36 7.17%
DY 14.32 5.86 5.34 5.79 4.82 5.08 5.06 99.44%
P/NAPS 1.14 1.12 1.07 0.94 1.01 0.98 0.95 12.86%
Price Multiplier on Announcement Date
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Date 03/12/24 03/09/24 25/06/24 18/03/24 05/12/23 11/09/23 26/06/23 -
Price 2.70 2.30 2.39 2.03 1.95 1.91 1.85 -
P/RPS 0.77 0.69 0.77 0.70 0.74 0.69 0.66 10.77%
P/EPS 8.10 7.10 8.07 7.35 8.38 7.96 8.41 -2.46%
EY 12.34 14.08 12.40 13.61 11.93 12.57 11.89 2.49%
DY 12.89 6.09 4.94 5.42 4.87 5.03 4.86 91.04%
P/NAPS 1.26 1.08 1.16 1.00 1.00 0.99 0.99 17.35%

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