[MAGNI] YoY Annualized Quarter 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- -33.8%
YoY- -21.34%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Revenue 1,750,384 1,297,504 1,363,624 1,222,264 1,167,948 1,309,316 1,094,964 8.12%
PBT 233,880 171,852 127,948 111,456 140,780 160,772 116,372 12.32%
Tax -55,312 -40,948 -31,844 -27,272 -33,756 -38,744 -28,324 11.78%
NP 178,568 130,904 96,104 84,184 107,024 122,028 88,048 12.49%
-
NP to SH 178,564 130,904 96,104 84,184 107,024 122,028 88,048 12.49%
-
Tax Rate 23.65% 23.83% 24.89% 24.47% 23.98% 24.10% 24.34% -
Total Cost 1,571,816 1,166,600 1,267,520 1,138,080 1,060,924 1,187,288 1,006,916 7.69%
-
Net Worth 923,250 832,225 775,877 702,190 628,503 559,540 486,568 11.25%
Dividend
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Div 86,690 48,546 38,143 - 34,676 45,543 32,546 17.71%
Div Payout % 48.55% 37.09% 39.69% - 32.40% 37.32% 36.96% -
Equity
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Net Worth 923,250 832,225 775,877 702,190 628,503 559,540 486,568 11.25%
NOSH 433,950 433,950 433,950 433,950 433,950 162,732 162,732 17.74%
Ratio Analysis
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
NP Margin 10.20% 10.09% 7.05% 6.89% 9.16% 9.32% 8.04% -
ROE 19.34% 15.73% 12.39% 11.99% 17.03% 21.81% 18.10% -
Per Share
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 403.83 299.34 314.60 281.98 269.45 804.96 672.86 -8.14%
EPS 41.20 30.20 22.16 19.44 24.68 75.04 54.12 -4.44%
DPS 20.00 11.20 8.80 0.00 8.00 28.00 20.00 0.00%
NAPS 2.13 1.92 1.79 1.62 1.45 3.44 2.99 -5.49%
Adjusted Per Share Value based on latest NOSH - 433,950
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 403.36 299.00 314.24 281.66 269.14 301.72 252.32 8.12%
EPS 41.15 30.17 22.15 19.40 24.66 28.12 20.29 12.49%
DPS 19.98 11.19 8.79 0.00 7.99 10.50 7.50 17.72%
NAPS 2.1276 1.9178 1.7879 1.6181 1.4483 1.2894 1.1213 11.25%
Price Multiplier on Financial Quarter End Date
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Date 31/07/24 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 -
Price 2.39 1.89 1.90 2.18 2.11 4.85 4.80 -
P/RPS 0.59 0.63 0.60 0.77 0.78 0.60 0.71 -3.03%
P/EPS 5.80 6.26 8.57 11.22 8.55 6.46 8.87 -6.82%
EY 17.24 15.98 11.67 8.91 11.70 15.47 11.27 7.33%
DY 8.37 5.93 4.63 0.00 3.79 5.77 4.17 12.30%
P/NAPS 1.12 0.98 1.06 1.35 1.46 1.41 1.61 -5.86%
Price Multiplier on Announcement Date
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Date 03/09/24 11/09/23 12/09/22 14/09/21 08/09/20 11/09/19 12/09/18 -
Price 2.30 1.91 1.90 2.20 2.13 5.78 4.68 -
P/RPS 0.57 0.64 0.60 0.78 0.79 0.72 0.70 -3.36%
P/EPS 5.58 6.32 8.57 11.33 8.63 7.70 8.65 -7.03%
EY 17.91 15.81 11.67 8.83 11.59 12.98 11.56 7.56%
DY 8.70 5.86 4.63 0.00 3.76 4.84 4.27 12.58%
P/NAPS 1.08 0.99 1.06 1.36 1.47 1.68 1.57 -6.03%

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