[MAGNI] YoY TTM Result on 31-Oct-2019 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
10-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Oct-2019 [#2]
Profit Trend
QoQ- 6.0%
YoY- 22.06%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Revenue 1,255,091 1,083,186 1,138,021 1,172,271 1,063,393 1,134,799 1,014,090 3.61%
PBT 133,991 151,091 141,289 151,917 125,665 138,482 126,655 0.94%
Tax -31,414 -33,372 -32,268 -34,133 -29,168 -30,351 -29,693 0.94%
NP 102,577 117,719 109,021 117,784 96,497 108,131 96,962 0.94%
-
NP to SH 102,577 117,699 109,021 117,785 96,498 108,138 96,959 0.94%
-
Tax Rate 23.44% 22.09% 22.84% 22.47% 23.21% 21.92% 23.44% -
Total Cost 1,152,514 965,467 1,029,000 1,054,487 966,896 1,026,668 917,128 3.87%
-
Net Worth 788,880 719,528 641,507 572,551 493,077 431,239 359,550 13.98%
Dividend
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Div 39,010 40,310 35,117 43,384 35,801 34,174 32,542 3.06%
Div Payout % 38.03% 34.25% 32.21% 36.83% 37.10% 31.60% 33.56% -
Equity
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Net Worth 788,880 719,528 641,507 572,551 493,077 431,239 359,550 13.98%
NOSH 433,950 433,950 433,950 433,950 162,732 162,732 162,692 17.75%
Ratio Analysis
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
NP Margin 8.17% 10.87% 9.58% 10.05% 9.07% 9.53% 9.56% -
ROE 13.00% 16.36% 16.99% 20.57% 19.57% 25.08% 26.97% -
Per Share
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
RPS 289.56 249.90 262.55 270.26 653.46 697.34 623.32 -11.99%
EPS 23.67 27.15 25.15 27.15 59.30 66.45 59.60 -14.25%
DPS 9.00 9.30 8.10 10.00 22.00 21.00 20.00 -12.45%
NAPS 1.82 1.66 1.48 1.32 3.03 2.65 2.21 -3.18%
Adjusted Per Share Value based on latest NOSH - 433,950
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
RPS 289.22 249.61 262.25 270.14 245.05 261.50 233.69 3.61%
EPS 23.64 27.12 25.12 27.14 22.24 24.92 22.34 0.94%
DPS 8.99 9.29 8.09 10.00 8.25 7.88 7.50 3.06%
NAPS 1.8179 1.6581 1.4783 1.3194 1.1363 0.9938 0.8286 13.98%
Price Multiplier on Financial Quarter End Date
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Date 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 -
Price 1.70 2.13 2.31 2.54 4.45 6.96 4.22 -
P/RPS 0.59 0.85 0.88 0.94 0.68 1.00 0.68 -2.33%
P/EPS 7.18 7.84 9.18 9.35 7.50 10.47 7.08 0.23%
EY 13.92 12.75 10.89 10.69 13.33 9.55 14.12 -0.23%
DY 5.29 4.37 3.51 3.94 4.94 3.02 4.74 1.84%
P/NAPS 0.93 1.28 1.56 1.92 1.47 2.63 1.91 -11.29%
Price Multiplier on Announcement Date
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Date 08/03/23 27/12/21 03/12/20 10/12/19 12/12/18 12/12/17 13/12/16 -
Price 1.75 1.93 2.61 2.57 4.15 6.01 4.11 -
P/RPS 0.60 0.77 0.99 0.95 0.64 0.86 0.66 -1.57%
P/EPS 7.39 7.11 10.38 9.46 7.00 9.04 6.90 1.14%
EY 13.52 14.07 9.64 10.57 14.29 11.06 14.50 -1.15%
DY 5.14 4.82 3.10 3.89 5.30 3.49 4.87 0.90%
P/NAPS 0.96 1.16 1.76 1.95 1.37 2.27 1.86 -10.43%

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