[MAGNI] QoQ Annualized Quarter Result on 31-Jan-2021 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
08-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Jan-2021 [#3]
Profit Trend
QoQ- 35.24%
YoY- 3.77%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Revenue 835,648 1,222,264 1,226,453 1,238,553 1,122,182 1,167,948 1,205,589 -21.62%
PBT 96,160 111,456 165,313 164,913 124,604 140,780 157,321 -27.91%
Tax -19,910 -27,272 -38,128 -36,158 -29,422 -33,756 -35,514 -31.93%
NP 76,250 84,184 127,185 128,754 95,182 107,024 121,807 -26.75%
-
NP to SH 76,250 84,184 127,165 128,725 95,182 107,024 121,807 -26.75%
-
Tax Rate 20.71% 24.47% 23.06% 21.93% 23.61% 23.98% 22.57% -
Total Cost 759,398 1,138,080 1,099,268 1,109,798 1,027,000 1,060,924 1,083,782 -21.05%
-
Net Worth 719,528 702,190 693,521 680,518 641,507 628,503 606,831 11.99%
Dividend
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Div 17,338 - 48,113 47,968 32,942 34,676 40,874 -43.45%
Div Payout % 22.74% - 37.84% 37.26% 34.61% 32.40% 33.56% -
Equity
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Net Worth 719,528 702,190 693,521 680,518 641,507 628,503 606,831 11.99%
NOSH 433,950 433,950 433,950 433,950 433,950 433,950 433,950 0.00%
Ratio Analysis
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
NP Margin 9.12% 6.89% 10.37% 10.40% 8.48% 9.16% 10.10% -
ROE 10.60% 11.99% 18.34% 18.92% 14.84% 17.03% 20.07% -
Per Share
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 192.79 281.98 282.95 285.74 258.89 269.45 278.14 -21.62%
EPS 17.60 19.44 29.34 29.69 21.96 24.68 28.10 -26.73%
DPS 4.00 0.00 11.10 11.07 7.60 8.00 9.43 -43.45%
NAPS 1.66 1.62 1.60 1.57 1.48 1.45 1.40 11.99%
Adjusted Per Share Value based on latest NOSH - 433,950
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 192.86 282.09 283.06 285.85 259.00 269.56 278.25 -21.62%
EPS 17.60 19.43 29.35 29.71 21.97 24.70 28.11 -26.75%
DPS 4.00 0.00 11.10 11.07 7.60 8.00 9.43 -43.45%
NAPS 1.6606 1.6206 1.6006 1.5706 1.4806 1.4506 1.4005 11.99%
Price Multiplier on Financial Quarter End Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 -
Price 2.13 2.18 2.31 2.11 2.31 2.11 1.88 -
P/RPS 1.10 0.77 0.82 0.74 0.89 0.78 0.68 37.68%
P/EPS 12.11 11.22 7.87 7.10 10.52 8.55 6.69 48.36%
EY 8.26 8.91 12.70 14.07 9.51 11.70 14.95 -32.59%
DY 1.88 0.00 4.81 5.24 3.29 3.79 5.02 -47.95%
P/NAPS 1.28 1.35 1.44 1.34 1.56 1.46 1.34 -2.99%
Price Multiplier on Announcement Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 27/12/21 14/09/21 23/06/21 08/03/21 03/12/20 08/09/20 22/06/20 -
Price 1.93 2.20 2.37 2.34 2.61 2.13 2.11 -
P/RPS 1.00 0.78 0.84 0.82 1.01 0.79 0.76 20.01%
P/EPS 10.97 11.33 8.08 7.88 11.89 8.63 7.51 28.65%
EY 9.11 8.83 12.38 12.69 8.41 11.59 13.32 -22.31%
DY 2.07 0.00 4.68 4.73 2.91 3.76 4.47 -40.05%
P/NAPS 1.16 1.36 1.48 1.49 1.76 1.47 1.51 -16.08%

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