[MAGNI] QoQ Cumulative 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- -73.8%
YoY- 14.16%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 CAGR
Revenue 1,212,384 965,772 683,944 340,906 988,971 730,653 417,824 103.83%
PBT 125,504 91,417 65,061 31,987 117,010 82,951 48,080 89.91%
Tax -30,133 -21,886 -16,051 -7,961 -25,318 -18,151 -9,955 109.67%
NP 95,371 69,531 49,010 24,026 91,692 64,800 38,125 84.58%
-
NP to SH 95,371 69,531 49,010 24,026 91,692 64,800 38,125 84.58%
-
Tax Rate 24.01% 23.94% 24.67% 24.89% 21.64% 21.88% 20.71% -
Total Cost 1,117,013 896,241 634,934 316,880 897,279 665,853 379,699 105.71%
-
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 28,174 19,505 9,535 28,174 17,338 8,669 173.31%
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% 8.67% 6.21% 3.10% 12.02% 8.79% 5.30% -
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 279.71 222.81 157.79 78.65 228.16 168.57 96.39 103.84%
EPS 22.00 16.04 11.31 5.54 21.15 14.95 8.80 84.51%
DPS 9.00 6.50 4.50 2.20 6.50 4.00 2.00 173.31%
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 279.81 222.90 157.85 78.68 228.25 168.63 96.43 103.83%
EPS 22.01 16.05 11.31 5.55 21.16 14.96 8.80 84.56%
DPS 9.00 6.50 4.50 2.20 6.50 4.00 2.00 173.31%
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 0.83 1.08 2.42 0.86 1.15 2.21 -56.32%
P/EPS 8.09 11.53 15.04 34.28 9.27 12.98 24.22 -51.95%
EY 12.36 8.67 6.65 2.92 10.79 7.71 4.13 108.08%
DY 5.06 3.51 2.65 1.16 3.32 2.06 0.94 208.09%
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 0.79 1.11 2.42 0.83 1.14 2.00 -52.34%
P/EPS 8.41 11.03 15.48 34.28 8.98 12.84 21.94 -47.32%
EY 11.89 9.06 6.46 2.92 11.13 7.79 4.56 89.77%
DY 4.86 3.67 2.57 1.16 3.42 2.08 1.04 180.30%
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