[MAGNI] YoY Cumulative Quarter Result on 31-Jan-2020 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
09-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Jan-2020 [#3]
Profit Trend
QoQ- 54.1%
YoY- 15.09%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Revenue 965,772 730,653 928,915 942,205 838,493 859,334 840,307 2.34%
PBT 91,417 82,951 123,685 120,584 106,335 96,216 108,663 -2.83%
Tax -21,886 -18,151 -27,119 -27,543 -25,493 -24,987 -27,068 -3.47%
NP 69,531 64,800 96,566 93,041 80,842 71,229 81,595 -2.63%
-
NP to SH 69,531 64,800 96,544 93,041 80,842 71,230 81,604 -2.63%
-
Tax Rate 23.94% 21.88% 21.93% 22.84% 23.97% 25.97% 24.91% -
Total Cost 896,241 665,853 832,349 849,164 757,651 788,105 758,712 2.81%
-
Net Worth 801,884 736,866 680,518 594,238 520,742 455,649 380,764 13.20%
Dividend
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Div 28,174 17,338 35,976 34,396 29,291 24,409 26,035 1.32%
Div Payout % 40.52% 26.76% 37.26% 36.97% 36.23% 34.27% 31.90% -
Equity
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Net Worth 801,884 736,866 680,518 594,238 520,742 455,649 380,764 13.20%
NOSH 433,950 433,950 433,950 433,950 162,732 162,732 162,719 17.75%
Ratio Analysis
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
NP Margin 7.20% 8.87% 10.40% 9.87% 9.64% 8.29% 9.71% -
ROE 8.67% 8.79% 14.19% 15.66% 15.52% 15.63% 21.43% -
Per Share
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 222.81 168.57 214.31 217.22 515.26 528.07 516.41 -13.06%
EPS 16.04 14.95 22.27 21.45 49.68 43.77 50.15 -17.29%
DPS 6.50 4.00 8.30 7.93 18.00 15.00 16.00 -13.93%
NAPS 1.85 1.70 1.57 1.37 3.20 2.80 2.34 -3.83%
Adjusted Per Share Value based on latest NOSH - 433,950
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 222.55 168.37 214.06 217.12 193.22 198.03 193.64 2.34%
EPS 16.02 14.93 22.25 21.44 18.63 16.41 18.80 -2.63%
DPS 6.49 4.00 8.29 7.93 6.75 5.63 6.00 1.31%
NAPS 1.8479 1.698 1.5682 1.3694 1.20 1.05 0.8774 13.21%
Price Multiplier on Financial Quarter End Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 -
Price 1.85 1.94 2.11 2.45 4.36 4.97 4.80 -
P/RPS 0.83 1.15 0.98 1.13 0.85 0.94 0.93 -1.87%
P/EPS 11.53 12.98 9.47 11.42 8.78 11.35 9.57 3.15%
EY 8.67 7.71 10.56 8.76 11.39 8.81 10.45 -3.06%
DY 3.51 2.06 3.93 3.24 4.13 3.02 3.33 0.88%
P/NAPS 1.00 1.14 1.34 1.79 1.36 1.78 2.05 -11.27%
Price Multiplier on Announcement Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 09/03/23 18/03/22 08/03/21 09/03/20 18/03/19 15/03/18 16/03/17 -
Price 1.77 1.92 2.34 2.05 4.66 4.54 5.16 -
P/RPS 0.79 1.14 1.09 0.94 0.90 0.86 1.00 -3.85%
P/EPS 11.03 12.84 10.51 9.56 9.38 10.37 10.29 1.16%
EY 9.06 7.79 9.52 10.46 10.66 9.64 9.72 -1.16%
DY 3.67 2.08 3.55 3.87 3.86 3.30 3.10 2.85%
P/NAPS 0.96 1.13 1.49 1.50 1.46 1.62 2.21 -12.96%

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