[MAGNI] QoQ TTM Result on 31-Jul-2019 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
11-Sep-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Jul-2019 [#1]
Profit Trend
QoQ- 8.28%
YoY- 18.48%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Revenue 1,205,589 1,176,821 1,172,271 1,126,697 1,073,109 1,059,086 1,063,393 8.73%
PBT 157,321 147,353 151,917 144,204 133,104 129,018 125,665 16.17%
Tax -35,514 -32,529 -34,133 -33,084 -30,479 -28,039 -29,168 14.03%
NP 121,807 114,824 117,784 111,120 102,625 100,979 96,497 16.81%
-
NP to SH 121,807 114,825 117,785 111,121 102,626 100,979 96,498 16.81%
-
Tax Rate 22.57% 22.08% 22.47% 22.94% 22.90% 21.73% 23.21% -
Total Cost 1,083,782 1,061,997 1,054,487 1,015,577 970,484 958,107 966,896 7.91%
-
Net Worth 606,831 594,238 572,551 559,540 528,879 520,742 493,077 14.85%
Dividend
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Div 40,876 42,511 43,384 40,677 37,428 37,428 35,801 9.24%
Div Payout % 33.56% 37.02% 36.83% 36.61% 36.47% 37.07% 37.10% -
Equity
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Net Worth 606,831 594,238 572,551 559,540 528,879 520,742 493,077 14.85%
NOSH 433,950 433,950 433,950 162,732 162,732 162,732 162,732 92.41%
Ratio Analysis
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
NP Margin 10.10% 9.76% 10.05% 9.86% 9.56% 9.53% 9.07% -
ROE 20.07% 19.32% 20.57% 19.86% 19.40% 19.39% 19.57% -
Per Share
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 278.14 271.31 270.26 692.68 659.43 650.82 653.46 -43.44%
EPS 28.10 26.47 27.15 68.32 63.06 62.05 59.30 -39.24%
DPS 9.43 9.80 10.00 25.00 23.00 23.00 22.00 -43.17%
NAPS 1.40 1.37 1.32 3.44 3.25 3.20 3.03 -40.26%
Adjusted Per Share Value based on latest NOSH - 162,732
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 277.82 271.19 270.14 259.64 247.29 244.06 245.05 8.73%
EPS 28.07 26.46 27.14 25.61 23.65 23.27 22.24 16.80%
DPS 9.42 9.80 10.00 9.37 8.63 8.63 8.25 9.25%
NAPS 1.3984 1.3694 1.3194 1.2894 1.2188 1.20 1.1363 14.85%
Price Multiplier on Financial Quarter End Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 -
Price 1.88 2.45 2.54 4.85 4.65 4.36 4.45 -
P/RPS 0.68 0.90 0.94 0.70 0.71 0.67 0.68 0.00%
P/EPS 6.69 9.25 9.35 7.10 7.37 7.03 7.50 -7.34%
EY 14.95 10.81 10.69 14.09 13.56 14.23 13.33 7.95%
DY 5.02 4.00 3.94 5.15 4.95 5.28 4.94 1.07%
P/NAPS 1.34 1.79 1.92 1.41 1.43 1.36 1.47 -5.99%
Price Multiplier on Announcement Date
30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 22/06/20 09/03/20 10/12/19 11/09/19 21/06/19 18/03/19 12/12/18 -
Price 2.11 2.05 2.57 5.78 5.10 4.66 4.15 -
P/RPS 0.76 0.76 0.95 0.83 0.77 0.72 0.64 12.15%
P/EPS 7.51 7.74 9.46 8.46 8.09 7.51 7.00 4.80%
EY 13.32 12.91 10.57 11.82 12.37 13.32 14.29 -4.58%
DY 4.47 4.78 3.89 4.33 4.51 4.94 5.30 -10.74%
P/NAPS 1.51 1.50 1.95 1.68 1.57 1.46 1.37 6.70%

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