[MAGNI] QoQ Annualized Quarter Result on 31-Jul-2022 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
12-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2023
Quarter
31-Jul-2022 [#1]
Profit Trend
QoQ- 4.81%
YoY- 14.16%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Revenue 1,212,384 1,287,696 1,367,888 1,363,624 988,971 974,204 835,648 28.24%
PBT 125,504 121,889 130,122 127,948 117,010 110,601 96,160 19.48%
Tax -30,133 -29,181 -32,102 -31,844 -25,318 -24,201 -19,910 31.91%
NP 95,371 92,708 98,020 96,104 91,692 86,400 76,250 16.13%
-
NP to SH 95,371 92,708 98,020 96,104 91,692 86,400 76,250 16.13%
-
Tax Rate 24.01% 23.94% 24.67% 24.89% 21.64% 21.88% 20.71% -
Total Cost 1,117,013 1,194,988 1,269,868 1,267,520 897,279 887,804 759,398 29.42%
-
Net Worth 810,553 801,884 788,880 775,877 762,873 736,866 719,528 8.28%
Dividend
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Div 39,010 37,565 39,010 38,143 28,174 23,117 17,338 71.96%
Div Payout % 40.90% 40.52% 39.80% 39.69% 30.73% 26.76% 22.74% -
Equity
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Net Worth 810,553 801,884 788,880 775,877 762,873 736,866 719,528 8.28%
NOSH 433,950 433,950 433,950 433,950 433,950 433,950 433,950 0.00%
Ratio Analysis
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
NP Margin 7.87% 7.20% 7.17% 7.05% 9.27% 8.87% 9.12% -
ROE 11.77% 11.56% 12.43% 12.39% 12.02% 11.73% 10.60% -
Per Share
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 279.71 297.08 315.58 314.60 228.16 224.76 192.79 28.24%
EPS 22.00 21.39 22.62 22.16 21.15 19.93 17.60 16.08%
DPS 9.00 8.67 9.00 8.80 6.50 5.33 4.00 71.96%
NAPS 1.87 1.85 1.82 1.79 1.76 1.70 1.66 8.28%
Adjusted Per Share Value based on latest NOSH - 433,950
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
RPS 279.81 297.20 315.70 314.72 228.25 224.84 192.86 28.24%
EPS 22.01 21.40 22.62 22.18 21.16 19.94 17.60 16.12%
DPS 9.00 8.67 9.00 8.80 6.50 5.34 4.00 71.96%
NAPS 1.8707 1.8507 1.8207 1.7907 1.7607 1.7007 1.6606 8.28%
Price Multiplier on Financial Quarter End Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 -
Price 1.78 1.85 1.70 1.90 1.96 1.94 2.13 -
P/RPS 0.64 0.62 0.54 0.60 0.86 0.86 1.10 -30.37%
P/EPS 8.09 8.65 7.52 8.57 9.27 9.73 12.11 -23.63%
EY 12.36 11.56 13.30 11.67 10.79 10.27 8.26 30.92%
DY 5.06 4.68 5.29 4.63 3.32 2.75 1.88 93.84%
P/NAPS 0.95 1.00 0.93 1.06 1.11 1.14 1.28 -18.07%
Price Multiplier on Announcement Date
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Date 26/06/23 09/03/23 08/03/23 12/09/22 23/06/22 18/03/22 27/12/21 -
Price 1.85 1.77 1.75 1.90 1.90 1.92 1.93 -
P/RPS 0.66 0.60 0.55 0.60 0.83 0.85 1.00 -24.25%
P/EPS 8.41 8.28 7.74 8.57 8.98 9.63 10.97 -16.27%
EY 11.89 12.08 12.92 11.67 11.13 10.38 9.11 19.48%
DY 4.86 4.90 5.14 4.63 3.42 2.78 2.07 76.92%
P/NAPS 0.99 0.96 0.96 1.06 1.08 1.13 1.16 -10.05%

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