[MAGNI] QoQ Cumulative Quarter Result on 31-Jul-2019 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
11-Sep-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Jul-2019 [#1]
Profit Trend
QoQ- -70.27%
YoY- 38.59%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Revenue 1,205,589 942,205 628,659 327,329 1,073,109 838,493 529,497 73.15%
PBT 157,321 120,584 78,334 40,193 133,104 106,335 59,521 91.27%
Tax -35,514 -27,543 -17,957 -9,686 -30,479 -25,493 -14,303 83.46%
NP 121,807 93,041 60,377 30,507 102,625 80,842 45,218 93.71%
-
NP to SH 121,807 93,041 60,377 30,507 102,626 80,842 45,218 93.71%
-
Tax Rate 22.57% 22.84% 22.92% 24.10% 22.90% 23.97% 24.03% -
Total Cost 1,083,782 849,164 568,282 296,822 970,484 757,651 484,279 71.17%
-
Net Worth 606,831 594,238 572,551 559,540 528,879 520,742 493,077 14.85%
Dividend
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Div 40,874 34,396 22,251 11,385 37,428 29,291 16,273 84.88%
Div Payout % 33.56% 36.97% 36.85% 37.32% 36.47% 36.23% 35.99% -
Equity
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Net Worth 606,831 594,238 572,551 559,540 528,879 520,742 493,077 14.85%
NOSH 433,950 433,950 433,950 162,732 162,732 162,732 162,732 92.41%
Ratio Analysis
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
NP Margin 10.10% 9.87% 9.60% 9.32% 9.56% 9.64% 8.54% -
ROE 20.07% 15.66% 10.55% 5.45% 19.40% 15.52% 9.17% -
Per Share
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 278.14 217.22 144.94 201.24 659.43 515.26 325.38 -9.93%
EPS 28.10 21.45 13.92 18.76 63.06 49.68 27.79 0.74%
DPS 9.43 7.93 5.13 7.00 23.00 18.00 10.00 -3.84%
NAPS 1.40 1.37 1.32 3.44 3.25 3.20 3.03 -40.26%
Adjusted Per Share Value based on latest NOSH - 162,732
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 278.25 217.46 145.09 75.55 247.67 193.52 122.21 73.15%
EPS 28.11 21.47 13.93 7.04 23.69 18.66 10.44 93.65%
DPS 9.43 7.94 5.14 2.63 8.64 6.76 3.76 84.69%
NAPS 1.4005 1.3715 1.3214 1.2914 1.2206 1.2019 1.138 14.85%
Price Multiplier on Financial Quarter End Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 -
Price 1.88 2.45 2.54 4.85 4.65 4.36 4.45 -
P/RPS 0.68 1.13 1.75 2.41 0.71 0.85 1.37 -37.33%
P/EPS 6.69 11.42 18.25 25.86 7.37 8.78 16.01 -44.13%
EY 14.95 8.76 5.48 3.87 13.56 11.39 6.24 79.14%
DY 5.02 3.24 2.02 1.44 4.95 4.13 2.25 70.82%
P/NAPS 1.34 1.79 1.92 1.41 1.43 1.36 1.47 -5.99%
Price Multiplier on Announcement Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 22/06/20 09/03/20 10/12/19 11/09/19 21/06/19 18/03/19 12/12/18 -
Price 2.11 2.05 2.57 5.78 5.10 4.66 4.15 -
P/RPS 0.76 0.94 1.77 2.87 0.77 0.90 1.28 -29.37%
P/EPS 7.51 9.56 18.46 30.82 8.09 9.38 14.94 -36.80%
EY 13.32 10.46 5.42 3.24 12.37 10.66 6.70 58.17%
DY 4.47 3.87 2.00 1.21 4.51 3.86 2.41 51.01%
P/NAPS 1.51 1.50 1.95 1.68 1.57 1.46 1.37 6.70%

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