[MAGNI] QoQ Quarter Result on 31-Jul-2021 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
14-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Jul-2021 [#1]
Profit Trend
QoQ- -31.27%
YoY- -21.34%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Quarter Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 258,318 312,829 112,258 305,566 297,538 367,824 269,104 -2.69%
PBT 34,059 34,871 20,216 27,864 41,628 61,383 27,107 16.48%
Tax -7,167 -8,196 -3,137 -6,818 -11,009 -12,408 -6,272 9.32%
NP 26,892 26,675 17,079 21,046 30,619 48,975 20,835 18.60%
-
NP to SH 26,892 26,675 17,079 21,046 30,621 48,953 20,835 18.60%
-
Tax Rate 21.04% 23.50% 15.52% 24.47% 26.45% 20.21% 23.14% -
Total Cost 231,426 286,154 95,179 284,520 266,919 318,849 248,269 -4.58%
-
Net Worth 762,873 736,866 719,528 702,190 693,521 680,518 641,507 12.28%
Dividend
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Div 10,836 8,669 8,669 - 12,136 19,505 7,802 24.55%
Div Payout % 40.30% 32.50% 50.76% - 39.63% 39.84% 37.45% -
Equity
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Net Worth 762,873 736,866 719,528 702,190 693,521 680,518 641,507 12.28%
NOSH 433,950 433,950 433,950 433,950 433,950 433,950 433,950 0.00%
Ratio Analysis
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
NP Margin 10.41% 8.53% 15.21% 6.89% 10.29% 13.31% 7.74% -
ROE 3.53% 3.62% 2.37% 3.00% 4.42% 7.19% 3.25% -
Per Share
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 59.60 72.17 25.90 70.50 68.64 84.86 62.08 -2.68%
EPS 6.20 6.15 3.94 4.86 7.06 11.29 4.81 18.49%
DPS 2.50 2.00 2.00 0.00 2.80 4.50 1.80 24.55%
NAPS 1.76 1.70 1.66 1.62 1.60 1.57 1.48 12.28%
Adjusted Per Share Value based on latest NOSH - 433,950
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 59.62 72.20 25.91 70.52 68.67 84.89 62.11 -2.69%
EPS 6.21 6.16 3.94 4.86 7.07 11.30 4.81 18.62%
DPS 2.50 2.00 2.00 0.00 2.80 4.50 1.80 24.55%
NAPS 1.7607 1.7007 1.6606 1.6206 1.6006 1.5706 1.4806 12.28%
Price Multiplier on Financial Quarter End Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 -
Price 1.96 1.94 2.13 2.18 2.31 2.11 2.31 -
P/RPS 3.29 2.69 8.22 3.09 3.37 2.49 3.72 -7.88%
P/EPS 31.59 31.52 54.06 44.90 32.70 18.68 48.06 -24.46%
EY 3.17 3.17 1.85 2.23 3.06 5.35 2.08 32.53%
DY 1.28 1.03 0.94 0.00 1.21 2.13 0.78 39.25%
P/NAPS 1.11 1.14 1.28 1.35 1.44 1.34 1.56 -20.34%
Price Multiplier on Announcement Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 23/06/22 18/03/22 27/12/21 14/09/21 23/06/21 08/03/21 03/12/20 -
Price 1.90 1.92 1.93 2.20 2.37 2.34 2.61 -
P/RPS 3.19 2.66 7.45 3.12 3.45 2.76 4.20 -16.79%
P/EPS 30.62 31.20 48.98 45.31 33.55 20.72 54.30 -31.81%
EY 3.27 3.21 2.04 2.21 2.98 4.83 1.84 46.87%
DY 1.32 1.04 1.04 0.00 1.18 1.92 0.69 54.28%
P/NAPS 1.08 1.13 1.16 1.36 1.48 1.49 1.76 -27.85%

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