[MAGNI] YoY Annualized Quarter Result on 31-Jan-2021 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
08-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Jan-2021 [#3]
Profit Trend
QoQ- 35.24%
YoY- 3.77%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Revenue 1,338,894 1,287,696 974,204 1,238,553 1,256,273 1,117,990 1,145,778 2.62%
PBT 163,585 121,889 110,601 164,913 160,778 141,780 128,288 4.13%
Tax -38,404 -29,181 -24,201 -36,158 -36,724 -33,990 -33,316 2.39%
NP 125,181 92,708 86,400 128,754 124,054 107,789 94,972 4.70%
-
NP to SH 125,181 92,708 86,400 128,725 124,054 107,789 94,973 4.70%
-
Tax Rate 23.48% 23.94% 21.88% 21.93% 22.84% 23.97% 25.97% -
Total Cost 1,213,713 1,194,988 887,804 1,109,798 1,132,218 1,010,201 1,050,806 2.43%
-
Net Worth 875,571 801,884 736,866 680,518 594,238 520,742 455,649 11.49%
Dividend
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Div 49,124 37,565 23,117 47,968 45,861 39,055 32,546 7.09%
Div Payout % 39.24% 40.52% 26.76% 37.26% 36.97% 36.23% 34.27% -
Equity
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Net Worth 875,571 801,884 736,866 680,518 594,238 520,742 455,649 11.49%
NOSH 433,950 433,950 433,950 433,950 433,950 162,732 162,732 17.75%
Ratio Analysis
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
NP Margin 9.35% 7.20% 8.87% 10.40% 9.87% 9.64% 8.29% -
ROE 14.30% 11.56% 11.73% 18.92% 20.88% 20.70% 20.84% -
Per Share
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 308.89 297.08 224.76 285.74 289.63 687.01 704.09 -12.82%
EPS 28.88 21.39 19.93 29.69 28.60 66.24 58.36 -11.05%
DPS 11.33 8.67 5.33 11.07 10.57 24.00 20.00 -9.03%
NAPS 2.02 1.85 1.70 1.57 1.37 3.20 2.80 -5.29%
Adjusted Per Share Value based on latest NOSH - 433,950
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 308.54 296.74 224.50 285.41 289.50 257.63 264.03 2.62%
EPS 28.85 21.36 19.91 29.66 28.59 24.84 21.89 4.70%
DPS 11.32 8.66 5.33 11.05 10.57 9.00 7.50 7.09%
NAPS 2.0177 1.8479 1.698 1.5682 1.3694 1.20 1.05 11.49%
Price Multiplier on Financial Quarter End Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 31/01/24 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 -
Price 1.90 1.85 1.94 2.11 2.45 4.36 4.97 -
P/RPS 0.62 0.62 0.86 0.74 0.85 0.63 0.71 -2.23%
P/EPS 6.58 8.65 9.73 7.10 8.57 6.58 8.52 -4.21%
EY 15.20 11.56 10.27 14.07 11.67 15.19 11.74 4.39%
DY 5.96 4.68 2.75 5.24 4.32 5.50 4.02 6.78%
P/NAPS 0.94 1.00 1.14 1.34 1.79 1.36 1.78 -10.09%
Price Multiplier on Announcement Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 18/03/24 09/03/23 18/03/22 08/03/21 09/03/20 18/03/19 15/03/18 -
Price 2.03 1.77 1.92 2.34 2.05 4.66 4.54 -
P/RPS 0.66 0.60 0.85 0.82 0.71 0.68 0.64 0.51%
P/EPS 7.03 8.28 9.63 7.88 7.17 7.04 7.78 -1.67%
EY 14.23 12.08 10.38 12.69 13.95 14.21 12.86 1.70%
DY 5.58 4.90 2.78 4.73 5.16 5.15 4.41 3.99%
P/NAPS 1.00 0.96 1.13 1.49 1.50 1.46 1.62 -7.72%

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