[MAGNI] QoQ TTM 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- -4.49%
YoY- 2.88%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 988,971 1,028,191 1,083,186 1,240,032 1,226,453 1,192,299 1,138,021 -8.95%
PBT 117,010 124,579 151,091 157,982 165,313 160,422 141,289 -11.84%
Tax -25,318 -29,160 -33,372 -36,507 -38,128 -35,090 -32,268 -14.96%
NP 91,692 95,419 117,719 121,475 127,185 125,332 109,021 -10.92%
-
NP to SH 91,692 95,421 117,699 121,455 127,165 125,310 109,021 -10.92%
-
Tax Rate 21.64% 23.41% 22.09% 23.11% 23.06% 21.87% 22.84% -
Total Cost 897,279 932,772 965,467 1,118,557 1,099,268 1,066,967 1,029,000 -8.75%
-
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 28,174 29,474 40,310 39,444 48,113 42,478 35,117 -13.69%
Div Payout % 30.73% 30.89% 34.25% 32.48% 37.84% 33.90% 32.21% -
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 9.27% 9.28% 10.87% 9.80% 10.37% 10.51% 9.58% -
ROE 12.02% 12.95% 16.36% 17.30% 18.34% 18.41% 16.99% -
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 228.16 237.21 249.90 286.08 282.95 275.07 262.55 -8.95%
EPS 21.15 22.01 27.15 28.02 29.34 28.91 25.15 -10.93%
DPS 6.50 6.80 9.30 9.10 11.10 9.80 8.10 -13.68%
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 227.90 236.94 249.61 285.75 282.63 274.75 262.25 -8.95%
EPS 21.13 21.99 27.12 27.99 29.30 28.88 25.12 -10.91%
DPS 6.49 6.79 9.29 9.09 11.09 9.79 8.09 -13.69%
NAPS 1.758 1.698 1.6581 1.6181 1.5982 1.5682 1.4783 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 0.86 0.82 0.85 0.76 0.82 0.77 0.88 -1.52%
P/EPS 9.27 8.81 7.84 7.78 7.87 7.30 9.18 0.65%
EY 10.79 11.35 12.75 12.85 12.70 13.70 10.89 -0.61%
DY 3.32 3.51 4.37 4.17 4.81 4.64 3.51 -3.65%
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 0.83 0.81 0.77 0.77 0.84 0.85 0.99 -11.11%
P/EPS 8.98 8.72 7.11 7.85 8.08 8.09 10.38 -9.23%
EY 11.13 11.47 14.07 12.74 12.38 12.35 9.64 10.08%
DY 3.42 3.54 4.82 4.14 4.68 4.19 3.10 6.78%
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