[MAGNI] YoY Cumulative 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- -83.45%
YoY- -21.34%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Revenue 437,596 324,376 340,906 305,566 291,987 327,329 273,741 8.12%
PBT 58,470 42,963 31,987 27,864 35,195 40,193 29,093 12.32%
Tax -13,828 -10,237 -7,961 -6,818 -8,439 -9,686 -7,081 11.78%
NP 44,642 32,726 24,026 21,046 26,756 30,507 22,012 12.49%
-
NP to SH 44,641 32,726 24,026 21,046 26,756 30,507 22,012 12.49%
-
Tax Rate 23.65% 23.83% 24.89% 24.47% 23.98% 24.10% 24.34% -
Total Cost 392,954 291,650 316,880 284,520 265,231 296,822 251,729 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 21,672 12,136 9,535 - 8,669 11,385 8,136 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 4.84% 3.93% 3.10% 3.00% 4.26% 5.45% 4.52% -
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 100.96 74.84 78.65 70.50 67.36 201.24 168.22 -8.15%
EPS 10.30 7.55 5.54 4.86 6.17 18.76 13.53 -4.44%
DPS 5.00 2.80 2.20 0.00 2.00 7.00 5.00 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 100.84 74.75 78.56 70.42 67.29 75.43 63.08 8.12%
EPS 10.29 7.54 5.54 4.85 6.17 7.03 5.07 12.50%
DPS 4.99 2.80 2.20 0.00 2.00 2.62 1.88 17.65%
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 2.37 2.53 2.42 3.09 3.13 2.41 2.85 -3.02%
P/EPS 23.21 25.03 34.28 44.90 34.18 25.86 35.49 -6.82%
EY 4.31 3.99 2.92 2.23 2.93 3.87 2.82 7.31%
DY 2.09 1.48 1.16 0.00 0.95 1.44 1.04 12.32%
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 2.28 2.55 2.42 3.12 3.16 2.87 2.78 -3.24%
P/EPS 22.33 25.30 34.28 45.31 34.51 30.82 34.60 -7.03%
EY 4.48 3.95 2.92 2.21 2.90 3.24 2.89 7.57%
DY 2.17 1.47 1.16 0.00 0.94 1.21 1.07 12.49%
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