[MAGNI] QoQ TTM 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- -3.07%
YoY- -1.66%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Revenue 1,454,316 1,341,096 1,250,783 1,140,421 1,195,854 1,212,384 1,224,090 12.18%
PBT 184,130 168,623 156,776 132,086 136,480 125,504 125,476 29.16%
Tax -43,804 -40,213 -37,050 -31,214 -32,409 -30,133 -29,053 31.51%
NP 140,326 128,410 119,726 100,872 104,071 95,371 96,423 28.45%
-
NP to SH 140,325 128,410 119,726 100,872 104,071 95,371 96,423 28.45%
-
Tax Rate 23.79% 23.85% 23.63% 23.63% 23.75% 24.01% 23.15% -
Total Cost 1,313,990 1,212,686 1,131,057 1,039,549 1,091,783 1,117,013 1,127,667 10.74%
-
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 60,683 51,147 47,679 41,177 41,611 39,010 39,010 34.29%
Div Payout % 43.24% 39.83% 39.82% 40.82% 39.98% 40.90% 40.46% -
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 9.65% 9.58% 9.57% 8.85% 8.70% 7.87% 7.88% -
ROE 15.20% 14.38% 13.67% 11.93% 12.51% 11.77% 12.02% -
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 335.52 309.40 288.56 263.10 275.89 279.71 282.41 12.18%
EPS 32.37 29.63 27.62 23.27 24.01 22.00 22.25 28.42%
DPS 14.00 11.80 11.00 9.50 9.60 9.00 9.00 34.28%
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 335.65 309.52 288.68 263.20 276.00 279.81 282.52 12.18%
EPS 32.39 29.64 27.63 23.28 24.02 22.01 22.25 28.47%
DPS 14.01 11.80 11.00 9.50 9.60 9.00 9.00 34.35%
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 0.71 0.71 0.66 0.75 0.69 0.64 0.66 4.99%
P/EPS 7.38 7.46 6.88 8.47 7.87 8.09 8.32 -7.68%
EY 13.55 13.40 14.54 11.81 12.70 12.36 12.02 8.32%
DY 5.86 5.34 5.79 4.82 5.08 5.06 4.86 13.29%
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 0.69 0.77 0.70 0.74 0.69 0.66 0.63 6.25%
P/EPS 7.10 8.07 7.35 8.38 7.96 8.41 7.96 -7.34%
EY 14.08 12.40 13.61 11.93 12.57 11.89 12.57 7.86%
DY 6.09 4.94 5.42 4.87 5.03 4.86 5.08 12.86%
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