[MAGNI] YoY Annualized Quarter Result on 31-Oct-2019 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
10-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Oct-2019 [#2]
Profit Trend
QoQ- -1.04%
YoY- 33.52%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Revenue 1,367,888 835,648 1,122,182 1,257,318 1,058,994 1,092,062 1,102,368 3.66%
PBT 130,122 96,160 124,604 156,668 119,042 105,510 137,078 -0.86%
Tax -32,102 -19,910 -29,422 -35,914 -28,606 -25,336 -32,976 -0.44%
NP 98,020 76,250 95,182 120,754 90,436 80,174 104,102 -0.99%
-
NP to SH 98,020 76,250 95,182 120,754 90,436 80,174 104,100 -0.99%
-
Tax Rate 24.67% 20.71% 23.61% 22.92% 24.03% 24.01% 24.06% -
Total Cost 1,269,868 759,398 1,027,000 1,136,564 968,558 1,011,888 998,266 4.09%
-
Net Worth 788,880 719,528 641,507 572,551 493,077 431,239 359,582 13.98%
Dividend
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Div 39,010 17,338 32,942 44,502 32,546 26,037 32,541 3.06%
Div Payout % 39.80% 22.74% 34.61% 36.85% 35.99% 32.48% 31.26% -
Equity
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Net Worth 788,880 719,528 641,507 572,551 493,077 431,239 359,582 13.98%
NOSH 433,950 433,950 433,950 433,950 162,732 162,732 162,707 17.75%
Ratio Analysis
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
NP Margin 7.17% 9.12% 8.48% 9.60% 8.54% 7.34% 9.44% -
ROE 12.43% 10.60% 14.84% 21.09% 18.34% 18.59% 28.95% -
Per Share
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
RPS 315.58 192.79 258.89 289.87 650.76 671.08 677.52 -11.95%
EPS 22.62 17.60 21.96 27.84 55.58 49.26 63.98 -15.90%
DPS 9.00 4.00 7.60 10.26 20.00 16.00 20.00 -12.45%
NAPS 1.82 1.66 1.48 1.32 3.03 2.65 2.21 -3.18%
Adjusted Per Share Value based on latest NOSH - 433,950
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
RPS 315.22 192.57 258.60 289.74 244.04 251.66 254.03 3.66%
EPS 22.59 17.57 21.93 27.83 20.84 18.48 23.99 -0.99%
DPS 8.99 4.00 7.59 10.26 7.50 6.00 7.50 3.06%
NAPS 1.8179 1.6581 1.4783 1.3194 1.1363 0.9938 0.8286 13.98%
Price Multiplier on Financial Quarter End Date
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Date 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 -
Price 1.70 2.13 2.31 2.54 4.45 6.96 4.22 -
P/RPS 0.54 1.10 0.89 0.88 0.68 1.04 0.62 -2.27%
P/EPS 7.52 12.11 10.52 9.12 8.01 14.13 6.60 2.19%
EY 13.30 8.26 9.51 10.96 12.49 7.08 15.16 -2.15%
DY 5.29 1.88 3.29 4.04 4.49 2.30 4.74 1.84%
P/NAPS 0.93 1.28 1.56 1.92 1.47 2.63 1.91 -11.29%
Price Multiplier on Announcement Date
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Date 08/03/23 27/12/21 03/12/20 10/12/19 12/12/18 12/12/17 13/12/16 -
Price 1.75 1.93 2.61 2.57 4.15 6.01 4.11 -
P/RPS 0.55 1.00 1.01 0.89 0.64 0.90 0.61 -1.71%
P/EPS 7.74 10.97 11.89 9.23 7.47 12.20 6.42 3.16%
EY 12.92 9.11 8.41 10.83 13.39 8.20 15.57 -3.06%
DY 5.14 2.07 2.91 3.99 4.82 2.66 4.87 0.90%
P/NAPS 0.96 1.16 1.76 1.95 1.37 2.27 1.86 -10.43%

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