[MAGNI] YoY Annualized Quarter Result on 30-Apr-2020 [#4]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
22-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
30-Apr-2020 [#4]
Profit Trend
QoQ- -1.81%
YoY- 18.69%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Revenue 1,212,384 988,971 1,226,453 1,205,589 1,073,109 1,079,927 1,139,952 1.03%
PBT 125,504 117,010 165,313 157,321 133,104 118,899 154,266 -3.37%
Tax -30,133 -25,318 -38,128 -35,514 -30,479 -27,533 -34,171 -2.07%
NP 95,371 91,692 127,185 121,807 102,625 91,366 120,095 -3.76%
-
NP to SH 95,371 91,692 127,165 121,807 102,626 91,367 120,101 -3.76%
-
Tax Rate 24.01% 21.64% 23.06% 22.57% 22.90% 23.16% 22.15% -
Total Cost 1,117,013 897,279 1,099,268 1,083,782 970,484 988,561 1,019,857 1.52%
-
Net Worth 810,553 762,873 693,521 606,831 528,879 465,413 408,457 12.09%
Dividend
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Div 39,010 28,174 48,113 40,874 37,428 32,546 37,428 0.69%
Div Payout % 40.90% 30.73% 37.84% 33.56% 36.47% 35.62% 31.16% -
Equity
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Net Worth 810,553 762,873 693,521 606,831 528,879 465,413 408,457 12.09%
NOSH 433,950 433,950 433,950 433,950 162,732 162,732 162,732 17.75%
Ratio Analysis
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
NP Margin 7.87% 9.27% 10.37% 10.10% 9.56% 8.46% 10.54% -
ROE 11.77% 12.02% 18.34% 20.07% 19.40% 19.63% 29.40% -
Per Share
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 279.71 228.16 282.95 278.14 659.43 663.62 700.51 -14.18%
EPS 22.00 21.15 29.34 28.10 63.06 56.15 73.80 -18.26%
DPS 9.00 6.50 11.10 9.43 23.00 20.00 23.00 -14.47%
NAPS 1.87 1.76 1.60 1.40 3.25 2.86 2.51 -4.78%
Adjusted Per Share Value based on latest NOSH - 433,950
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 279.81 228.25 283.06 278.25 247.67 249.24 263.10 1.03%
EPS 22.01 21.16 29.35 28.11 23.69 21.09 27.72 -3.76%
DPS 9.00 6.50 11.10 9.43 8.64 7.51 8.64 0.68%
NAPS 1.8707 1.7607 1.6006 1.4005 1.2206 1.0742 0.9427 12.09%
Price Multiplier on Financial Quarter End Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 -
Price 1.78 1.96 2.31 1.88 4.65 4.51 4.93 -
P/RPS 0.64 0.86 0.82 0.68 0.71 0.68 0.70 -1.48%
P/EPS 8.09 9.27 7.87 6.69 7.37 8.03 6.68 3.24%
EY 12.36 10.79 12.70 14.95 13.56 12.45 14.97 -3.14%
DY 5.06 3.32 4.81 5.02 4.95 4.43 4.67 1.34%
P/NAPS 0.95 1.11 1.44 1.34 1.43 1.58 1.96 -11.36%
Price Multiplier on Announcement Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 26/06/23 23/06/22 23/06/21 22/06/20 21/06/19 22/06/18 28/06/17 -
Price 1.85 1.90 2.37 2.11 5.10 5.10 6.85 -
P/RPS 0.66 0.83 0.84 0.76 0.77 0.77 0.98 -6.37%
P/EPS 8.41 8.98 8.08 7.51 8.09 9.08 9.28 -1.62%
EY 11.89 11.13 12.38 13.32 12.37 11.01 10.77 1.66%
DY 4.86 3.42 4.68 4.47 4.51 3.92 3.36 6.34%
P/NAPS 0.99 1.08 1.48 1.51 1.57 1.78 2.73 -15.54%

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