[MAGNI] YoY Quarter Result on 30-Apr-2021 [#4]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
23-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
30-Apr-2021 [#4]
Profit Trend
QoQ- -37.45%
YoY- 6.45%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Quarter Result
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Revenue 336,925 246,612 258,318 297,538 263,384 234,616 220,593 7.30%
PBT 45,934 34,087 34,059 41,628 36,737 26,769 22,683 12.46%
Tax -11,410 -8,247 -7,167 -11,009 -7,971 -4,986 -2,546 28.37%
NP 34,524 25,840 26,892 30,619 28,766 21,783 20,137 9.39%
-
NP to SH 34,524 25,840 26,892 30,621 28,766 21,784 20,137 9.39%
-
Tax Rate 24.84% 24.19% 21.04% 26.45% 21.70% 18.63% 11.22% -
Total Cost 302,401 220,772 231,426 266,919 234,618 212,833 200,456 7.08%
-
Net Worth 892,909 810,553 762,873 693,521 606,831 528,879 465,413 11.45%
Dividend
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Div 14,303 10,836 10,836 12,136 6,501 8,136 8,136 9.84%
Div Payout % 41.43% 41.94% 40.30% 39.63% 22.60% 37.35% 40.41% -
Equity
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Net Worth 892,909 810,553 762,873 693,521 606,831 528,879 465,413 11.45%
NOSH 433,950 433,950 433,950 433,950 433,950 162,732 162,732 17.74%
Ratio Analysis
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
NP Margin 10.25% 10.48% 10.41% 10.29% 10.92% 9.28% 9.13% -
ROE 3.87% 3.19% 3.53% 4.42% 4.74% 4.12% 4.33% -
Per Share
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 77.73 56.90 59.60 68.64 60.76 144.17 135.56 -8.84%
EPS 7.96 5.96 6.20 7.06 6.64 13.39 12.37 -7.07%
DPS 3.30 2.50 2.50 2.80 1.50 5.00 5.00 -6.68%
NAPS 2.06 1.87 1.76 1.60 1.40 3.25 2.86 -5.31%
Adjusted Per Share Value based on latest NOSH - 433,950
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 77.64 56.83 59.53 68.57 60.69 54.07 50.83 7.30%
EPS 7.96 5.95 6.20 7.06 6.63 5.02 4.64 9.40%
DPS 3.30 2.50 2.50 2.80 1.50 1.88 1.88 9.82%
NAPS 2.0576 1.8678 1.758 1.5982 1.3984 1.2188 1.0725 11.45%
Price Multiplier on Financial Quarter End Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 30/04/24 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 -
Price 2.21 1.78 1.96 2.31 1.88 4.65 4.51 -
P/RPS 2.84 3.13 3.29 3.37 3.09 3.23 3.33 -2.61%
P/EPS 27.75 29.86 31.59 32.70 28.33 34.74 36.45 -4.43%
EY 3.60 3.35 3.17 3.06 3.53 2.88 2.74 4.65%
DY 1.49 1.40 1.28 1.21 0.80 1.08 1.11 5.02%
P/NAPS 1.07 0.95 1.11 1.44 1.34 1.43 1.58 -6.28%
Price Multiplier on Announcement Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 25/06/24 26/06/23 23/06/22 23/06/21 22/06/20 21/06/19 22/06/18 -
Price 2.39 1.85 1.90 2.37 2.11 5.10 5.10 -
P/RPS 3.07 3.25 3.19 3.45 3.47 3.54 3.76 -3.31%
P/EPS 30.01 31.03 30.62 33.55 31.79 38.10 41.21 -5.14%
EY 3.33 3.22 3.27 2.98 3.15 2.62 2.43 5.38%
DY 1.38 1.35 1.32 1.18 0.71 0.98 0.98 5.86%
P/NAPS 1.16 0.99 1.08 1.48 1.51 1.57 1.78 -6.88%

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