[MAGNI] YoY Cumulative Quarter Result on 30-Apr-2019 [#4]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
21-Jun-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
30-Apr-2019 [#4]
Profit Trend
QoQ- 26.95%
YoY- 12.32%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Revenue 988,971 1,226,453 1,205,589 1,073,109 1,079,927 1,139,952 854,066 2.47%
PBT 117,010 165,313 157,321 133,104 118,899 154,266 107,273 1.45%
Tax -25,318 -38,128 -35,514 -30,479 -27,533 -34,171 -25,159 0.10%
NP 91,692 127,185 121,807 102,625 91,366 120,095 82,114 1.85%
-
NP to SH 91,692 127,165 121,807 102,626 91,367 120,101 82,113 1.85%
-
Tax Rate 21.64% 23.06% 22.57% 22.90% 23.16% 22.15% 23.45% -
Total Cost 897,279 1,099,268 1,083,782 970,484 988,561 1,019,857 771,952 2.53%
-
Net Worth 762,873 693,521 606,831 528,879 465,413 408,457 322,207 15.44%
Dividend
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Div 28,174 48,113 40,874 37,428 32,546 37,428 29,291 -0.64%
Div Payout % 30.73% 37.84% 33.56% 36.47% 35.62% 31.16% 35.67% -
Equity
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Net Worth 762,873 693,521 606,831 528,879 465,413 408,457 322,207 15.44%
NOSH 433,950 433,950 433,950 162,732 162,732 162,732 162,730 17.75%
Ratio Analysis
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
NP Margin 9.27% 10.37% 10.10% 9.56% 8.46% 10.54% 9.61% -
ROE 12.02% 18.34% 20.07% 19.40% 19.63% 29.40% 25.48% -
Per Share
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 228.16 282.95 278.14 659.43 663.62 700.51 524.83 -12.95%
EPS 21.15 29.34 28.10 63.06 56.15 73.80 50.46 -13.48%
DPS 6.50 11.10 9.43 23.00 20.00 23.00 18.00 -15.60%
NAPS 1.76 1.60 1.40 3.25 2.86 2.51 1.98 -1.94%
Adjusted Per Share Value based on latest NOSH - 162,732
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 227.90 282.63 277.82 247.29 248.86 262.69 196.81 2.47%
EPS 21.13 29.30 28.07 23.65 21.05 27.68 18.92 1.85%
DPS 6.49 11.09 9.42 8.63 7.50 8.63 6.75 -0.65%
NAPS 1.758 1.5982 1.3984 1.2188 1.0725 0.9413 0.7425 15.44%
Price Multiplier on Financial Quarter End Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 -
Price 1.96 2.31 1.88 4.65 4.51 4.93 4.23 -
P/RPS 0.86 0.82 0.68 0.71 0.68 0.70 0.81 1.00%
P/EPS 9.27 7.87 6.69 7.37 8.03 6.68 8.38 1.69%
EY 10.79 12.70 14.95 13.56 12.45 14.97 11.93 -1.65%
DY 3.32 4.81 5.02 4.95 4.43 4.67 4.26 -4.06%
P/NAPS 1.11 1.44 1.34 1.43 1.58 1.96 2.14 -10.35%
Price Multiplier on Announcement Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 23/06/22 23/06/21 22/06/20 21/06/19 22/06/18 28/06/17 23/06/16 -
Price 1.90 2.37 2.11 5.10 5.10 6.85 4.12 -
P/RPS 0.83 0.84 0.76 0.77 0.77 0.98 0.79 0.82%
P/EPS 8.98 8.08 7.51 8.09 9.08 9.28 8.16 1.60%
EY 11.13 12.38 13.32 12.37 11.01 10.77 12.25 -1.58%
DY 3.42 4.68 4.47 4.51 3.92 3.36 4.37 -4.00%
P/NAPS 1.08 1.48 1.51 1.57 1.78 2.73 2.08 -10.34%

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