[MAGNI] YoY Cumulative Quarter Result on 31-Jul-2020 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
08-Sep-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Jul-2020 [#1]
Profit Trend
QoQ- -78.03%
YoY- -12.3%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Revenue 324,376 340,906 305,566 291,987 327,329 273,741 293,713 1.66%
PBT 42,963 31,987 27,864 35,195 40,193 29,093 25,695 8.94%
Tax -10,237 -7,961 -6,818 -8,439 -9,686 -7,081 -6,108 8.98%
NP 32,726 24,026 21,046 26,756 30,507 22,012 19,587 8.92%
-
NP to SH 32,726 24,026 21,046 26,756 30,507 22,012 19,587 8.92%
-
Tax Rate 23.83% 24.89% 24.47% 23.98% 24.10% 24.34% 23.77% -
Total Cost 291,650 316,880 284,520 265,231 296,822 251,729 274,126 1.03%
-
Net Worth 832,225 775,877 702,190 628,503 559,540 486,568 427,985 11.71%
Dividend
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Div 12,136 9,535 - 8,669 11,385 8,136 5,695 13.43%
Div Payout % 37.09% 39.69% - 32.40% 37.32% 36.96% 29.08% -
Equity
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Net Worth 832,225 775,877 702,190 628,503 559,540 486,568 427,985 11.71%
NOSH 433,950 433,950 433,950 433,950 162,732 162,732 162,732 17.75%
Ratio Analysis
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
NP Margin 10.09% 7.05% 6.89% 9.16% 9.32% 8.04% 6.67% -
ROE 3.93% 3.10% 3.00% 4.26% 5.45% 4.52% 4.58% -
Per Share
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 74.84 78.65 70.50 67.36 201.24 168.22 180.49 -13.64%
EPS 7.55 5.54 4.86 6.17 18.76 13.53 12.04 -7.48%
DPS 2.80 2.20 0.00 2.00 7.00 5.00 3.50 -3.64%
NAPS 1.92 1.79 1.62 1.45 3.44 2.99 2.63 -5.10%
Adjusted Per Share Value based on latest NOSH - 433,950
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 74.75 78.56 70.42 67.29 75.43 63.08 67.68 1.66%
EPS 7.54 5.54 4.85 6.17 7.03 5.07 4.51 8.93%
DPS 2.80 2.20 0.00 2.00 2.62 1.88 1.31 13.48%
NAPS 1.9178 1.7879 1.6181 1.4483 1.2894 1.1213 0.9863 11.71%
Price Multiplier on Financial Quarter End Date
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 -
Price 1.89 1.90 2.18 2.11 4.85 4.80 7.60 -
P/RPS 2.53 2.42 3.09 3.13 2.41 2.85 4.21 -8.13%
P/EPS 25.03 34.28 44.90 34.18 25.86 35.49 63.14 -14.28%
EY 3.99 2.92 2.23 2.93 3.87 2.82 1.58 16.68%
DY 1.48 1.16 0.00 0.95 1.44 1.04 0.46 21.49%
P/NAPS 0.98 1.06 1.35 1.46 1.41 1.61 2.89 -16.48%
Price Multiplier on Announcement Date
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 11/09/23 12/09/22 14/09/21 08/09/20 11/09/19 12/09/18 14/09/17 -
Price 1.91 1.90 2.20 2.13 5.78 4.68 7.30 -
P/RPS 2.55 2.42 3.12 3.16 2.87 2.78 4.04 -7.37%
P/EPS 25.30 34.28 45.31 34.51 30.82 34.60 60.65 -13.55%
EY 3.95 2.92 2.21 2.90 3.24 2.89 1.65 15.65%
DY 1.47 1.16 0.00 0.94 1.21 1.07 0.48 20.49%
P/NAPS 0.99 1.06 1.36 1.47 1.68 1.57 2.78 -15.80%

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