[MAGNI] QoQ Cumulative Quarter Result on 31-Oct-2023 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
05-Dec-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2024
Quarter
31-Oct-2023 [#2]
Profit Trend
QoQ- 66.57%
YoY- 11.22%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Revenue 437,596 1,341,096 1,004,171 611,981 324,376 1,212,384 965,772 -41.03%
PBT 58,470 168,623 122,689 71,643 42,963 125,504 91,417 -25.78%
Tax -13,828 -40,213 -28,803 -17,132 -10,237 -30,133 -21,886 -26.38%
NP 44,642 128,410 93,886 54,511 32,726 95,371 69,531 -25.59%
-
NP to SH 44,641 128,410 93,886 54,511 32,726 95,371 69,531 -25.59%
-
Tax Rate 23.65% 23.85% 23.48% 23.91% 23.83% 24.01% 23.94% -
Total Cost 392,954 1,212,686 910,285 557,470 291,650 1,117,013 896,241 -42.31%
-
Net Worth 923,250 892,909 875,571 845,229 832,225 810,553 801,884 9.86%
Dividend
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Div 21,672 51,147 36,843 21,672 12,136 39,010 28,174 -16.06%
Div Payout % 48.55% 39.83% 39.24% 39.76% 37.09% 40.90% 40.52% -
Equity
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Net Worth 923,250 892,909 875,571 845,229 832,225 810,553 801,884 9.86%
NOSH 433,950 433,950 433,950 433,950 433,950 433,950 433,950 0.00%
Ratio Analysis
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
NP Margin 10.20% 9.58% 9.35% 8.91% 10.09% 7.87% 7.20% -
ROE 4.84% 14.38% 10.72% 6.45% 3.93% 11.77% 8.67% -
Per Share
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
RPS 100.96 309.40 231.67 141.19 74.84 279.71 222.81 -41.03%
EPS 10.30 29.63 21.66 12.58 7.55 22.00 16.04 -25.58%
DPS 5.00 11.80 8.50 5.00 2.80 9.00 6.50 -16.06%
NAPS 2.13 2.06 2.02 1.95 1.92 1.87 1.85 9.86%
Adjusted Per Share Value based on latest NOSH - 433,950
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
RPS 100.84 309.04 231.40 141.03 74.75 279.38 222.55 -41.03%
EPS 10.29 29.59 21.64 12.56 7.54 21.98 16.02 -25.57%
DPS 4.99 11.79 8.49 4.99 2.80 8.99 6.49 -16.08%
NAPS 2.1276 2.0576 2.0177 1.9478 1.9178 1.8678 1.8479 9.86%
Price Multiplier on Financial Quarter End Date
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Date 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 28/04/23 31/01/23 -
Price 2.39 2.21 1.90 1.97 1.89 1.78 1.85 -
P/RPS 2.37 0.71 0.82 1.40 2.53 0.64 0.83 101.39%
P/EPS 23.21 7.46 8.77 15.66 25.03 8.09 11.53 59.49%
EY 4.31 13.40 11.40 6.38 3.99 12.36 8.67 -37.27%
DY 2.09 5.34 4.47 2.54 1.48 5.06 3.51 -29.24%
P/NAPS 1.12 1.07 0.94 1.01 0.98 0.95 1.00 7.85%
Price Multiplier on Announcement Date
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Date 03/09/24 25/06/24 18/03/24 05/12/23 11/09/23 26/06/23 09/03/23 -
Price 2.30 2.39 2.03 1.95 1.91 1.85 1.77 -
P/RPS 2.28 0.77 0.88 1.38 2.55 0.66 0.79 102.83%
P/EPS 22.33 8.07 9.37 15.51 25.30 8.41 11.03 60.10%
EY 4.48 12.40 10.67 6.45 3.95 11.89 9.06 -37.49%
DY 2.17 4.94 4.19 2.56 1.47 4.86 3.67 -29.57%
P/NAPS 1.08 1.16 1.00 1.00 0.99 0.99 0.96 8.17%

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