[MAGNI] YoY Annualized Quarter Result on 31-Oct-2020 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
03-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Oct-2020 [#2]
Profit Trend
QoQ- -11.06%
YoY- -21.18%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 1,223,962 1,367,888 835,648 1,122,182 1,257,318 1,058,994 1,092,062 1.91%
PBT 143,286 130,122 96,160 124,604 156,668 119,042 105,510 5.23%
Tax -34,264 -32,102 -19,910 -29,422 -35,914 -28,606 -25,336 5.15%
NP 109,022 98,020 76,250 95,182 120,754 90,436 80,174 5.25%
-
NP to SH 109,022 98,020 76,250 95,182 120,754 90,436 80,174 5.25%
-
Tax Rate 23.91% 24.67% 20.71% 23.61% 22.92% 24.03% 24.01% -
Total Cost 1,114,940 1,269,868 759,398 1,027,000 1,136,564 968,558 1,011,888 1.62%
-
Net Worth 845,229 788,880 719,528 641,507 572,551 493,077 431,239 11.86%
Dividend
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Div 43,345 39,010 17,338 32,942 44,502 32,546 26,037 8.86%
Div Payout % 39.76% 39.80% 22.74% 34.61% 36.85% 35.99% 32.48% -
Equity
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 845,229 788,880 719,528 641,507 572,551 493,077 431,239 11.86%
NOSH 433,950 433,950 433,950 433,950 433,950 162,732 162,732 17.75%
Ratio Analysis
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin 8.91% 7.17% 9.12% 8.48% 9.60% 8.54% 7.34% -
ROE 12.90% 12.43% 10.60% 14.84% 21.09% 18.34% 18.59% -
Per Share
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 282.38 315.58 192.79 258.89 289.87 650.76 671.08 -13.42%
EPS 25.16 22.62 17.60 21.96 27.84 55.58 49.26 -10.58%
DPS 10.00 9.00 4.00 7.60 10.26 20.00 16.00 -7.53%
NAPS 1.95 1.82 1.66 1.48 1.32 3.03 2.65 -4.98%
Adjusted Per Share Value based on latest NOSH - 433,950
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 282.49 315.70 192.86 259.00 290.18 244.41 252.04 1.91%
EPS 25.16 22.62 17.60 21.97 27.87 20.87 18.50 5.25%
DPS 10.00 9.00 4.00 7.60 10.27 7.51 6.01 8.85%
NAPS 1.9508 1.8207 1.6606 1.4806 1.3214 1.138 0.9953 11.86%
Price Multiplier on Financial Quarter End Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 1.97 1.70 2.13 2.31 2.54 4.45 6.96 -
P/RPS 0.70 0.54 1.10 0.89 0.88 0.68 1.04 -6.38%
P/EPS 7.83 7.52 12.11 10.52 9.12 8.01 14.13 -9.36%
EY 12.77 13.30 8.26 9.51 10.96 12.49 7.08 10.32%
DY 5.08 5.29 1.88 3.29 4.04 4.49 2.30 14.11%
P/NAPS 1.01 0.93 1.28 1.56 1.92 1.47 2.63 -14.73%
Price Multiplier on Announcement Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 05/12/23 08/03/23 27/12/21 03/12/20 10/12/19 12/12/18 12/12/17 -
Price 1.95 1.75 1.93 2.61 2.57 4.15 6.01 -
P/RPS 0.69 0.55 1.00 1.01 0.89 0.64 0.90 -4.32%
P/EPS 7.75 7.74 10.97 11.89 9.23 7.47 12.20 -7.28%
EY 12.90 12.92 9.11 8.41 10.83 13.39 8.20 7.84%
DY 5.13 5.14 2.07 2.91 3.99 4.82 2.66 11.56%
P/NAPS 1.00 0.96 1.16 1.76 1.95 1.37 2.27 -12.76%

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