[MAGNI] QoQ TTM Result on 31-Jan-2021 [#3]

Stock

[MAGNI] MAGNI-TECH INDUSTRIES BHD

Announcement Date

08-Mar-2021

Admission Sponsor

Sponsor

Financial Year

30-Apr-2021

Quarter

31-Jan-2021 [#3]

Profit Trend

QoQ- 14.94%

YoY- 9.13%

Quarter Report

MGOtrResults 31 January 2021.pdf

Latest QR

Upcoming QR

MAGNI's Result

MAGNI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	CAGR
TTM Result
Revenue	1,083,186	1,240,032	1,226,453	1,192,299	1,138,021	1,170,247	1,205,589	-6.87%
YoY %	-12.65%	1.11%	2.86%	4.77%	-2.75%	-2.93%	-	-
Horiz. %	89.85%	102.86%	101.73%	98.90%	94.40%	97.07%	100.00%	-
PBT	151,091	157,982	165,313	160,422	141,289	152,323	157,321	-2.65%
YoY %	-4.36%	-4.43%	3.05%	13.54%	-7.24%	-3.18%	-	-
Horiz. %	96.04%	100.42%	105.08%	101.97%	89.81%	96.82%	100.00%	-
Tax	-33,372	-36,507	-38,128	-35,090	-32,268	-34,267	-35,514	-4.05%
YoY %	8.59%	4.25%	-8.66%	-8.75%	5.83%	3.51%	-	-
Horiz. %	93.97%	102.80%	107.36%	98.81%	90.86%	96.49%	100.00%	-
NP	117,719	121,475	127,185	125,332	109,021	118,056	121,807	-2.24%
YoY %	-3.09%	-4.49%	1.48%	14.96%	-7.65%	-3.08%	-	-
Horiz. %	96.64%	99.73%	104.42%	102.89%	89.50%	96.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	117,699	121,455	127,165	125,310	109,021	118,056	121,807	-2.25%
YoY %	-3.09%	-4.49%	1.48%	14.94%	-7.65%	-3.08%	-	-
Horiz. %	96.63%	99.71%	104.40%	102.88%	89.50%	96.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.09%	23.11%	23.06%	21.87%	22.84%	22.50%	22.57%	-
YoY %	-4.41%	0.22%	5.44%	-4.25%	1.51%	-0.31%	-	-
Horiz. %	97.87%	102.39%	102.17%	96.90%	101.20%	99.69%	100.00%	-
Total Cost	965,467	1,118,557	1,099,268	1,066,967	1,029,000	1,052,191	1,083,782	-7.39%
YoY %	-13.69%	1.75%	3.03%	3.69%	-2.20%	-2.91%	-	-
Horiz. %	89.08%	103.21%	101.43%	98.45%	94.95%	97.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	719,528	702,190	693,521	680,518	641,507	628,503	606,831	11.99%
YoY %	2.47%	1.25%	1.91%	6.08%	2.07%	3.57%	-	-
Horiz. %	118.57%	115.71%	114.29%	112.14%	105.71%	103.57%	100.00%	-

	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	CAGR
Dividend
Div	40,310	39,444	48,113	42,478	35,117	38,159	40,876	-0.92%
YoY %	2.20%	-18.02%	13.27%	20.96%	-7.97%	-6.65%	-	-
Horiz. %	98.62%	96.50%	117.70%	103.92%	85.91%	93.35%	100.00%	-
Div Payout %	34.25%	32.48%	37.84%	33.90%	32.21%	32.32%	33.56%	-
YoY %	5.45%	-14.16%	11.62%	5.25%	-0.34%	-3.69%	-	-
Horiz. %	102.06%	96.78%	112.75%	101.01%	95.98%	96.31%	100.00%	-

	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	CAGR
Equity
Net Worth	719,528	702,190	693,521	680,518	641,507	628,503	606,831	11.99%
YoY %	2.47%	1.25%	1.91%	6.08%	2.07%	3.57%	-	-
Horiz. %	118.57%	115.71%	114.29%	112.14%	105.71%	103.57%	100.00%	-
NOSH	433,950	433,950	433,950	433,950	433,950	433,950	433,950	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	CAGR
Ratio Analysis
NP Margin	10.87%	9.80%	10.37%	10.51%	9.58%	10.09%	10.10%	-
YoY %	10.92%	-5.50%	-1.33%	9.71%	-5.05%	-0.10%	-	-
Horiz. %	107.62%	97.03%	102.67%	104.06%	94.85%	99.90%	100.00%	-
ROE	16.36%	17.30%	18.34%	18.41%	16.99%	18.78%	20.07%	-
YoY %	-5.43%	-5.67%	-0.38%	8.36%	-9.53%	-6.43%	-	-
Horiz. %	81.51%	86.20%	91.38%	91.73%	84.65%	93.57%	100.00%	-

	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	CAGR
Per Share
RPS	249.90	286.08	282.95	275.07	262.55	269.98	278.14	-6.87%
YoY %	-12.65%	1.11%	2.86%	4.77%	-2.75%	-2.93%	-	-
Horiz. %	89.85%	102.85%	101.73%	98.90%	94.39%	97.07%	100.00%	-
EPS	27.15	28.02	29.34	28.91	25.15	27.24	28.10	-2.26%
YoY %	-3.10%	-4.50%	1.49%	14.95%	-7.67%	-3.06%	-	-
Horiz. %	96.62%	99.72%	104.41%	102.88%	89.50%	96.94%	100.00%	-
DPS	9.30	9.10	11.10	9.80	8.10	8.80	9.43	-0.91%
YoY %	2.20%	-18.02%	13.27%	20.99%	-7.95%	-6.68%	-	-
Horiz. %	98.62%	96.50%	117.71%	103.92%	85.90%	93.32%	100.00%	-
NAPS	1.66	1.62	1.60	1.57	1.48	1.45	1.40	11.99%
YoY %	2.47%	1.25%	1.91%	6.08%	2.07%	3.57%	-	-
Horiz. %	118.57%	115.71%	114.29%	112.14%	105.71%	103.57%	100.00%	-

	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	CAGR
Adjusted Per Share Value based on latest NOSH - 433,950
RPS	249.61	285.75	282.63	274.75	262.25	269.67	277.82	-6.87%
YoY %	-12.65%	1.10%	2.87%	4.77%	-2.75%	-2.93%	-	-
Horiz. %	89.85%	102.85%	101.73%	98.89%	94.40%	97.07%	100.00%	-
EPS	27.12	27.99	29.30	28.88	25.12	27.20	28.07	-2.26%
YoY %	-3.11%	-4.47%	1.45%	14.97%	-7.65%	-3.10%	-	-
Horiz. %	96.62%	99.71%	104.38%	102.89%	89.49%	96.90%	100.00%	-
DPS	9.29	9.09	11.09	9.79	8.09	8.79	9.42	-0.91%
YoY %	2.20%	-18.03%	13.28%	21.01%	-7.96%	-6.69%	-	-
Horiz. %	98.62%	96.50%	117.73%	103.93%	85.88%	93.31%	100.00%	-
NAPS	1.6581	1.6181	1.5982	1.5682	1.4783	1.4483	1.3984	11.99%
YoY %	2.47%	1.25%	1.91%	6.08%	2.07%	3.57%	-	-
Horiz. %	118.57%	115.71%	114.29%	112.14%	105.71%	103.57%	100.00%	-

	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/10/21	30/07/21	30/04/21	29/01/21	30/10/20	30/07/20	30/04/20	-
Price	2.13	2.18	2.31	2.11	2.31	2.11	1.88	-
P/RPS	0.85	0.76	0.82	0.77	0.88	0.78	0.68	15.99%
YoY %	11.84%	-7.32%	6.49%	-12.50%	12.82%	14.71%	-	-
Horiz. %	125.00%	111.76%	120.59%	113.24%	129.41%	114.71%	100.00%	-
P/EPS	7.84	7.78	7.87	7.30	9.18	7.75	6.69	11.12%
YoY %	0.77%	-1.14%	7.81%	-20.48%	18.45%	15.84%	-	-
Horiz. %	117.19%	116.29%	117.64%	109.12%	137.22%	115.84%	100.00%	-
EY	12.75	12.85	12.70	13.70	10.89	12.91	14.95	-10.04%
YoY %	-0.78%	1.18%	-7.30%	25.80%	-15.65%	-13.65%	-	-
Horiz. %	85.28%	85.95%	84.95%	91.64%	72.84%	86.35%	100.00%	-
DY	4.37	4.17	4.81	4.64	3.51	4.17	5.02	-8.80%
YoY %	4.80%	-13.31%	3.66%	32.19%	-15.83%	-16.93%	-	-
Horiz. %	87.05%	83.07%	95.82%	92.43%	69.92%	83.07%	100.00%	-
P/NAPS	1.28	1.35	1.44	1.34	1.56	1.46	1.34	-2.99%
YoY %	-5.19%	-6.25%	7.46%	-14.10%	6.85%	8.96%	-	-
Horiz. %	95.52%	100.75%	107.46%	100.00%	116.42%	108.96%	100.00%	-

	31/10/21	31/07/21	30/04/21	31/01/21	31/10/20	31/07/20	30/04/20	CAGR
Price Multiplier on Announcement Date
Date	27/12/21	14/09/21	23/06/21	08/03/21	03/12/20	08/09/20	22/06/20	-
Price	1.93	2.20	2.37	2.34	2.61	2.13	2.11	-
P/RPS	0.77	0.77	0.84	0.85	0.99	0.79	0.76	0.87%
YoY %	0.00%	-8.33%	-1.18%	-14.14%	25.32%	3.95%	-	-
Horiz. %	101.32%	101.32%	110.53%	111.84%	130.26%	103.95%	100.00%	-
P/EPS	7.11	7.85	8.08	8.09	10.38	7.82	7.51	-3.57%
YoY %	-9.43%	-2.85%	-0.12%	-22.06%	32.74%	4.13%	-	-
Horiz. %	94.67%	104.53%	107.59%	107.72%	138.22%	104.13%	100.00%	-
EY	14.07	12.74	12.38	12.35	9.64	12.79	13.32	3.70%
YoY %	10.44%	2.91%	0.24%	28.11%	-24.63%	-3.98%	-	-
Horiz. %	105.63%	95.65%	92.94%	92.72%	72.37%	96.02%	100.00%	-
DY	4.82	4.14	4.68	4.19	3.10	4.13	4.47	5.13%
YoY %	16.43%	-11.54%	11.69%	35.16%	-24.94%	-7.61%	-	-
Horiz. %	107.83%	92.62%	104.70%	93.74%	69.35%	92.39%	100.00%	-
P/NAPS	1.16	1.36	1.48	1.49	1.76	1.47	1.51	-16.08%
YoY %	-14.71%	-8.11%	-0.67%	-15.34%	19.73%	-2.65%	-	-
Horiz. %	76.82%	90.07%	98.01%	98.68%	116.56%	97.35%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos