[MAGNI] QoQ TTM Result on 31-Jul-2023 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
11-Sep-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2024
Quarter
31-Jul-2023 [#1]
Profit Trend
QoQ- 9.12%
YoY- 9.93%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Revenue 1,341,096 1,250,783 1,140,421 1,195,854 1,212,384 1,224,090 1,255,091 4.52%
PBT 168,623 156,776 132,086 136,480 125,504 125,476 133,991 16.57%
Tax -40,213 -37,050 -31,214 -32,409 -30,133 -29,053 -31,414 17.91%
NP 128,410 119,726 100,872 104,071 95,371 96,423 102,577 16.16%
-
NP to SH 128,410 119,726 100,872 104,071 95,371 96,423 102,577 16.16%
-
Tax Rate 23.85% 23.63% 23.63% 23.75% 24.01% 23.15% 23.44% -
Total Cost 1,212,686 1,131,057 1,039,549 1,091,783 1,117,013 1,127,667 1,152,514 3.45%
-
Net Worth 892,909 875,571 845,229 832,225 810,553 801,884 788,880 8.61%
Dividend
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Div 51,147 47,679 41,177 41,611 39,010 39,010 39,010 19.81%
Div Payout % 39.83% 39.82% 40.82% 39.98% 40.90% 40.46% 38.03% -
Equity
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Net Worth 892,909 875,571 845,229 832,225 810,553 801,884 788,880 8.61%
NOSH 433,950 433,950 433,950 433,950 433,950 433,950 433,950 0.00%
Ratio Analysis
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
NP Margin 9.58% 9.57% 8.85% 8.70% 7.87% 7.88% 8.17% -
ROE 14.38% 13.67% 11.93% 12.51% 11.77% 12.02% 13.00% -
Per Share
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
RPS 309.40 288.56 263.10 275.89 279.71 282.41 289.56 4.52%
EPS 29.63 27.62 23.27 24.01 22.00 22.25 23.67 16.16%
DPS 11.80 11.00 9.50 9.60 9.00 9.00 9.00 19.81%
NAPS 2.06 2.02 1.95 1.92 1.87 1.85 1.82 8.61%
Adjusted Per Share Value based on latest NOSH - 433,950
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
RPS 309.52 288.68 263.20 276.00 279.81 282.52 289.67 4.52%
EPS 29.64 27.63 23.28 24.02 22.01 22.25 23.67 16.19%
DPS 11.80 11.00 9.50 9.60 9.00 9.00 9.00 19.81%
NAPS 2.0608 2.0208 1.9508 1.9207 1.8707 1.8507 1.8207 8.61%
Price Multiplier on Financial Quarter End Date
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Date 30/04/24 31/01/24 31/10/23 31/07/23 28/04/23 31/01/23 31/10/22 -
Price 2.21 1.90 1.97 1.89 1.78 1.85 1.70 -
P/RPS 0.71 0.66 0.75 0.69 0.64 0.66 0.59 13.14%
P/EPS 7.46 6.88 8.47 7.87 8.09 8.32 7.18 2.58%
EY 13.40 14.54 11.81 12.70 12.36 12.02 13.92 -2.50%
DY 5.34 5.79 4.82 5.08 5.06 4.86 5.29 0.62%
P/NAPS 1.07 0.94 1.01 0.98 0.95 1.00 0.93 9.80%
Price Multiplier on Announcement Date
30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 CAGR
Date 25/06/24 18/03/24 05/12/23 11/09/23 26/06/23 09/03/23 08/03/23 -
Price 2.39 2.03 1.95 1.91 1.85 1.77 1.75 -
P/RPS 0.77 0.70 0.74 0.69 0.66 0.63 0.60 18.11%
P/EPS 8.07 7.35 8.38 7.96 8.41 7.96 7.39 6.04%
EY 12.40 13.61 11.93 12.57 11.89 12.57 13.52 -5.60%
DY 4.94 5.42 4.87 5.03 4.86 5.08 5.14 -2.61%
P/NAPS 1.16 1.00 1.00 0.99 0.99 0.96 0.96 13.45%

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