[MAGNI] YoY TTM 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- -3.08%
YoY- 6.24%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Revenue 1,195,854 1,024,311 1,240,032 1,170,247 1,126,697 1,059,955 1,162,273 0.47%
PBT 136,480 121,133 157,982 152,323 144,204 122,297 148,981 -1.44%
Tax -32,409 -26,461 -36,507 -34,267 -33,084 -28,506 -32,829 -0.21%
NP 104,071 94,672 121,475 118,056 111,120 93,791 116,152 -1.81%
-
NP to SH 104,071 94,672 121,455 118,056 111,121 93,792 116,158 -1.81%
-
Tax Rate 23.75% 21.84% 23.11% 22.50% 22.94% 23.31% 22.04% -
Total Cost 1,091,783 929,639 1,118,557 1,052,191 1,015,577 966,164 1,046,121 0.71%
-
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 41,611 37,710 39,444 38,159 40,677 34,987 34,986 2.93%
Div Payout % 39.98% 39.83% 32.48% 32.32% 36.61% 37.30% 30.12% -
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 8.70% 9.24% 9.80% 10.09% 9.86% 8.85% 9.99% -
ROE 12.51% 12.20% 17.30% 18.78% 19.86% 19.28% 27.14% -
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 275.89 236.32 286.08 269.98 692.68 651.35 714.23 -14.65%
EPS 24.01 21.84 28.02 27.24 68.32 57.64 71.38 -16.59%
DPS 9.60 8.70 9.10 8.80 25.00 21.50 21.50 -12.56%
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 276.00 236.41 286.19 270.09 260.04 244.63 268.25 0.47%
EPS 24.02 21.85 28.03 27.25 25.65 21.65 26.81 -1.81%
DPS 9.60 8.70 9.10 8.81 9.39 8.07 8.07 2.93%
NAPS 1.9207 1.7907 1.6206 1.4506 1.2914 1.123 0.9878 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 0.69 0.80 0.76 0.78 0.70 0.74 1.06 -6.90%
P/EPS 7.87 8.70 7.78 7.75 7.10 8.33 10.65 -4.91%
EY 12.70 11.50 12.85 12.91 14.09 12.01 9.39 5.15%
DY 5.08 4.58 4.17 4.17 5.15 4.48 2.83 10.23%
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 0.69 0.80 0.77 0.79 0.83 0.72 1.02 -6.30%
P/EPS 7.96 8.70 7.85 7.82 8.46 8.12 10.23 -4.09%
EY 12.57 11.50 12.74 12.79 11.82 12.32 9.78 4.26%
DY 5.03 4.58 4.14 4.13 4.33 4.59 2.95 9.29%
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