[MAGNI] YoY Quarter Result on 31-Jan-2022 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
18-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Jan-2022 [#3]
Profit Trend
QoQ- 56.19%
YoY- -45.51%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Quarter Result
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Revenue 392,190 281,828 312,829 367,824 313,546 308,996 313,303 3.81%
PBT 51,046 26,356 34,871 61,383 42,250 46,814 43,461 2.71%
Tax -11,671 -5,835 -8,196 -12,408 -9,586 -11,190 -12,319 -0.89%
NP 39,375 20,521 26,675 48,975 32,664 35,624 31,142 3.98%
-
NP to SH 39,375 20,521 26,675 48,953 32,664 35,624 31,143 3.98%
-
Tax Rate 22.86% 22.14% 23.50% 20.21% 22.69% 23.90% 28.34% -
Total Cost 352,815 261,307 286,154 318,849 280,882 273,372 282,161 3.79%
-
Net Worth 875,571 801,884 736,866 680,518 594,238 520,742 455,649 11.49%
Dividend
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Div 15,170 8,669 8,669 19,505 12,145 13,018 11,391 4.88%
Div Payout % 38.53% 42.24% 32.50% 39.84% 37.18% 36.54% 36.58% -
Equity
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Net Worth 875,571 801,884 736,866 680,518 594,238 520,742 455,649 11.49%
NOSH 433,950 433,950 433,950 433,950 433,950 162,732 162,732 17.75%
Ratio Analysis
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
NP Margin 10.04% 7.28% 8.53% 13.31% 10.42% 11.53% 9.94% -
ROE 4.50% 2.56% 3.62% 7.19% 5.50% 6.84% 6.83% -
Per Share
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 90.48 65.02 72.17 84.86 72.29 189.88 192.53 -11.82%
EPS 9.08 4.73 6.15 11.29 7.53 21.89 19.14 -11.68%
DPS 3.50 2.00 2.00 4.50 2.80 8.00 7.00 -10.90%
NAPS 2.02 1.85 1.70 1.57 1.37 3.20 2.80 -5.29%
Adjusted Per Share Value based on latest NOSH - 433,950
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 90.38 64.94 72.09 84.76 72.25 71.21 72.20 3.81%
EPS 9.07 4.73 6.15 11.28 7.53 8.21 7.18 3.96%
DPS 3.50 2.00 2.00 4.49 2.80 3.00 2.63 4.87%
NAPS 2.0177 1.8479 1.698 1.5682 1.3694 1.20 1.05 11.49%
Price Multiplier on Financial Quarter End Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 31/01/24 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 -
Price 1.90 1.85 1.94 2.11 2.45 4.36 4.97 -
P/RPS 2.10 2.85 2.69 2.49 3.39 2.30 2.58 -3.37%
P/EPS 20.92 39.08 31.52 18.68 32.53 19.92 25.97 -3.53%
EY 4.78 2.56 3.17 5.35 3.07 5.02 3.85 3.67%
DY 1.84 1.08 1.03 2.13 1.14 1.83 1.41 4.53%
P/NAPS 0.94 1.00 1.14 1.34 1.79 1.36 1.78 -10.09%
Price Multiplier on Announcement Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 18/03/24 09/03/23 18/03/22 08/03/21 09/03/20 18/03/19 15/03/18 -
Price 2.03 1.77 1.92 2.34 2.05 4.66 4.54 -
P/RPS 2.24 2.72 2.66 2.76 2.84 2.45 2.36 -0.86%
P/EPS 22.35 37.39 31.20 20.72 27.22 21.29 23.72 -0.98%
EY 4.47 2.67 3.21 4.83 3.67 4.70 4.22 0.96%
DY 1.72 1.13 1.04 1.92 1.37 1.72 1.54 1.85%
P/NAPS 1.00 0.96 1.13 1.49 1.50 1.46 1.62 -7.72%

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