[MAGNI] QoQ Quarter Result on 30-Apr-2022 [#4]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
23-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
30-Apr-2022 [#4]
Profit Trend
QoQ- 0.81%
YoY- -12.18%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Quarter Result
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Revenue 281,828 343,038 340,906 258,318 312,829 112,258 305,566 -5.23%
PBT 26,356 33,074 31,987 34,059 34,871 20,216 27,864 -3.63%
Tax -5,835 -8,090 -7,961 -7,167 -8,196 -3,137 -6,818 -9.83%
NP 20,521 24,984 24,026 26,892 26,675 17,079 21,046 -1.66%
-
NP to SH 20,521 24,984 24,026 26,892 26,675 17,079 21,046 -1.66%
-
Tax Rate 22.14% 24.46% 24.89% 21.04% 23.50% 15.52% 24.47% -
Total Cost 261,307 318,054 316,880 231,426 286,154 95,179 284,520 -5.50%
-
Net Worth 801,884 788,880 775,877 762,873 736,866 719,528 702,190 9.22%
Dividend
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Div 8,669 9,969 9,535 10,836 8,669 8,669 - -
Div Payout % 42.24% 39.90% 39.69% 40.30% 32.50% 50.76% - -
Equity
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Net Worth 801,884 788,880 775,877 762,873 736,866 719,528 702,190 9.22%
NOSH 433,950 433,950 433,950 433,950 433,950 433,950 433,950 0.00%
Ratio Analysis
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
NP Margin 7.28% 7.28% 7.05% 10.41% 8.53% 15.21% 6.89% -
ROE 2.56% 3.17% 3.10% 3.53% 3.62% 2.37% 3.00% -
Per Share
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 65.02 79.14 78.65 59.60 72.17 25.90 70.50 -5.23%
EPS 4.73 5.76 5.54 6.20 6.15 3.94 4.86 -1.78%
DPS 2.00 2.30 2.20 2.50 2.00 2.00 0.00 -
NAPS 1.85 1.82 1.79 1.76 1.70 1.66 1.62 9.22%
Adjusted Per Share Value based on latest NOSH - 433,950
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 65.04 79.17 78.68 59.62 72.20 25.91 70.52 -5.23%
EPS 4.74 5.77 5.55 6.21 6.16 3.94 4.86 -1.64%
DPS 2.00 2.30 2.20 2.50 2.00 2.00 0.00 -
NAPS 1.8507 1.8207 1.7907 1.7607 1.7007 1.6606 1.6206 9.22%
Price Multiplier on Financial Quarter End Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 -
Price 1.85 1.70 1.90 1.96 1.94 2.13 2.18 -
P/RPS 2.85 2.15 2.42 3.29 2.69 8.22 3.09 -5.23%
P/EPS 39.08 29.49 34.28 31.59 31.52 54.06 44.90 -8.81%
EY 2.56 3.39 2.92 3.17 3.17 1.85 2.23 9.60%
DY 1.08 1.35 1.16 1.28 1.03 0.94 0.00 -
P/NAPS 1.00 0.93 1.06 1.11 1.14 1.28 1.35 -18.08%
Price Multiplier on Announcement Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 09/03/23 08/03/23 12/09/22 23/06/22 18/03/22 27/12/21 14/09/21 -
Price 1.77 1.75 1.90 1.90 1.92 1.93 2.20 -
P/RPS 2.72 2.21 2.42 3.19 2.66 7.45 3.12 -8.71%
P/EPS 37.39 30.36 34.28 30.62 31.20 48.98 45.31 -11.99%
EY 2.67 3.29 2.92 3.27 3.21 2.04 2.21 13.39%
DY 1.13 1.31 1.16 1.32 1.04 1.04 0.00 -
P/NAPS 0.96 0.96 1.06 1.08 1.13 1.16 1.36 -20.67%

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