[MAGNI] QoQ 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- -33.43%
YoY- -12.8%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Quarter Result
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Revenue 437,596 336,925 392,190 287,605 324,376 246,612 281,828 34.12%
PBT 58,470 45,934 51,046 28,680 42,963 34,087 26,356 70.18%
Tax -13,828 -11,410 -11,671 -6,895 -10,237 -8,247 -5,835 77.84%
NP 44,642 34,524 39,375 21,785 32,726 25,840 20,521 67.97%
-
NP to SH 44,641 34,524 39,375 21,785 32,726 25,840 20,521 67.96%
-
Tax Rate 23.65% 24.84% 22.86% 24.04% 23.83% 24.19% 22.14% -
Total Cost 392,954 302,401 352,815 265,820 291,650 220,772 261,307 31.29%
-
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 14,303 15,170 9,535 12,136 10,836 8,669 84.30%
Div Payout % 48.55% 41.43% 38.53% 43.77% 37.09% 41.94% 42.24% -
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% 10.25% 10.04% 7.57% 10.09% 10.48% 7.28% -
ROE 4.84% 3.87% 4.50% 2.58% 3.93% 3.19% 2.56% -
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 77.73 90.48 66.35 74.84 56.90 65.02 34.12%
EPS 10.30 7.96 9.08 5.03 7.55 5.96 4.73 68.08%
DPS 5.00 3.30 3.50 2.20 2.80 2.50 2.00 84.30%
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 101.00 77.76 90.52 66.38 74.86 56.92 65.04 34.13%
EPS 10.30 7.97 9.09 5.03 7.55 5.96 4.74 67.84%
DPS 5.00 3.30 3.50 2.20 2.80 2.50 2.00 84.30%
NAPS 2.1308 2.0608 2.0208 1.9508 1.9207 1.8707 1.8507 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 2.84 2.10 2.97 2.53 3.13 2.85 -11.57%
P/EPS 23.21 27.75 20.92 39.20 25.03 29.86 39.08 -29.36%
EY 4.31 3.60 4.78 2.55 3.99 3.35 2.56 41.56%
DY 2.09 1.49 1.84 1.12 1.48 1.40 1.08 55.35%
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 3.07 2.24 2.94 2.55 3.25 2.72 -11.10%
P/EPS 22.33 30.01 22.35 38.80 25.30 31.03 37.39 -29.10%
EY 4.48 3.33 4.47 2.58 3.95 3.22 2.67 41.24%
DY 2.17 1.38 1.72 1.13 1.47 1.35 1.13 54.55%
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