[MAGNI] QoQ Quarter Result on 31-Jul-2020 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
08-Sep-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Jul-2020 [#1]
Profit Trend
QoQ- -6.99%
YoY- -12.3%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Quarter Result
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Revenue 297,538 367,824 269,104 291,987 263,384 313,546 301,330 -0.84%
PBT 41,628 61,383 27,107 35,195 36,737 42,250 38,141 6.01%
Tax -11,009 -12,408 -6,272 -8,439 -7,971 -9,586 -8,271 21.02%
NP 30,619 48,975 20,835 26,756 28,766 32,664 29,870 1.66%
-
NP to SH 30,621 48,953 20,835 26,756 28,766 32,664 29,870 1.67%
-
Tax Rate 26.45% 20.21% 23.14% 23.98% 21.70% 22.69% 21.69% -
Total Cost 266,919 318,849 248,269 265,231 234,618 280,882 271,460 -1.11%
-
Net Worth 693,521 680,518 641,507 628,503 606,831 594,238 572,551 13.64%
Dividend
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Div 12,136 19,505 7,802 8,669 6,501 12,145 10,843 7.80%
Div Payout % 39.63% 39.84% 37.45% 32.40% 22.60% 37.18% 36.30% -
Equity
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Net Worth 693,521 680,518 641,507 628,503 606,831 594,238 572,551 13.64%
NOSH 433,950 433,950 433,950 433,950 433,950 433,950 433,950 0.00%
Ratio Analysis
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
NP Margin 10.29% 13.31% 7.74% 9.16% 10.92% 10.42% 9.91% -
ROE 4.42% 7.19% 3.25% 4.26% 4.74% 5.50% 5.22% -
Per Share
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 68.64 84.86 62.08 67.36 60.76 72.29 69.47 -0.79%
EPS 7.06 11.29 4.81 6.17 6.64 7.53 6.89 1.63%
DPS 2.80 4.50 1.80 2.00 1.50 2.80 2.50 7.85%
NAPS 1.60 1.57 1.48 1.45 1.40 1.37 1.32 13.69%
Adjusted Per Share Value based on latest NOSH - 433,950
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 68.57 84.76 62.01 67.29 60.69 72.25 69.44 -0.83%
EPS 7.06 11.28 4.80 6.17 6.63 7.53 6.88 1.73%
DPS 2.80 4.49 1.80 2.00 1.50 2.80 2.50 7.85%
NAPS 1.5982 1.5682 1.4783 1.4483 1.3984 1.3694 1.3194 13.64%
Price Multiplier on Financial Quarter End Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 -
Price 2.31 2.11 2.31 2.11 1.88 2.45 2.54 -
P/RPS 3.37 2.49 3.72 3.13 3.09 3.39 3.66 -5.35%
P/EPS 32.70 18.68 48.06 34.18 28.33 32.53 36.88 -7.71%
EY 3.06 5.35 2.08 2.93 3.53 3.07 2.71 8.44%
DY 1.21 2.13 0.78 0.95 0.80 1.14 0.98 15.10%
P/NAPS 1.44 1.34 1.56 1.46 1.34 1.79 1.92 -17.46%
Price Multiplier on Announcement Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 23/06/21 08/03/21 03/12/20 08/09/20 22/06/20 09/03/20 10/12/19 -
Price 2.37 2.34 2.61 2.13 2.11 2.05 2.57 -
P/RPS 3.45 2.76 4.20 3.16 3.47 2.84 3.70 -4.56%
P/EPS 33.55 20.72 54.30 34.51 31.79 27.22 37.32 -6.85%
EY 2.98 4.83 1.84 2.90 3.15 3.67 2.68 7.33%
DY 1.18 1.92 0.69 0.94 0.71 1.37 0.97 13.97%
P/NAPS 1.48 1.49 1.76 1.47 1.51 1.50 1.95 -16.80%

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