[MAGNI] YoY Cumulative 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- 102.86%
YoY- 3.77%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Revenue 1,004,171 965,772 730,653 928,915 942,205 838,493 859,334 2.62%
PBT 122,689 91,417 82,951 123,685 120,584 106,335 96,216 4.13%
Tax -28,803 -21,886 -18,151 -27,119 -27,543 -25,493 -24,987 2.39%
NP 93,886 69,531 64,800 96,566 93,041 80,842 71,229 4.70%
-
NP to SH 93,886 69,531 64,800 96,544 93,041 80,842 71,230 4.70%
-
Tax Rate 23.48% 23.94% 21.88% 21.93% 22.84% 23.97% 25.97% -
Total Cost 910,285 896,241 665,853 832,349 849,164 757,651 788,105 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 36,843 28,174 17,338 35,976 34,396 29,291 24,409 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 10.72% 8.67% 8.79% 14.19% 15.66% 15.52% 15.63% -
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 231.67 222.81 168.57 214.31 217.22 515.26 528.07 -12.82%
EPS 21.66 16.04 14.95 22.27 21.45 49.68 43.77 -11.05%
DPS 8.50 6.50 4.00 8.30 7.93 18.00 15.00 -9.02%
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 231.40 222.55 168.37 214.06 217.12 193.22 198.03 2.62%
EPS 21.64 16.02 14.93 22.25 21.44 18.63 16.41 4.71%
DPS 8.49 6.49 4.00 8.29 7.93 6.75 5.63 7.08%
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 0.82 0.83 1.15 0.98 1.13 0.85 0.94 -2.24%
P/EPS 8.77 11.53 12.98 9.47 11.42 8.78 11.35 -4.20%
EY 11.40 8.67 7.71 10.56 8.76 11.39 8.81 4.38%
DY 4.47 3.51 2.06 3.93 3.24 4.13 3.02 6.75%
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 0.88 0.79 1.14 1.09 0.94 0.90 0.86 0.38%
P/EPS 9.37 11.03 12.84 10.51 9.56 9.38 10.37 -1.67%
EY 10.67 9.06 7.79 9.52 10.46 10.66 9.64 1.70%
DY 4.19 3.67 2.08 3.55 3.87 3.86 3.30 4.05%
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