[MAGNI] YoY Cumulative Quarter Result on 31-Oct-2020 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
03-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Oct-2020 [#2]
Profit Trend
QoQ- 77.87%
YoY- -21.18%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 611,981 683,944 417,824 561,091 628,659 529,497 546,031 1.91%
PBT 71,643 65,061 48,080 62,302 78,334 59,521 52,755 5.23%
Tax -17,132 -16,051 -9,955 -14,711 -17,957 -14,303 -12,668 5.15%
NP 54,511 49,010 38,125 47,591 60,377 45,218 40,087 5.25%
-
NP to SH 54,511 49,010 38,125 47,591 60,377 45,218 40,087 5.25%
-
Tax Rate 23.91% 24.67% 20.71% 23.61% 22.92% 24.03% 24.01% -
Total Cost 557,470 634,934 379,699 513,500 568,282 484,279 505,944 1.62%
-
Net Worth 845,229 788,880 719,528 641,507 572,551 493,077 431,239 11.86%
Dividend
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Div 21,672 19,505 8,669 16,471 22,251 16,273 13,018 8.86%
Div Payout % 39.76% 39.80% 22.74% 34.61% 36.85% 35.99% 32.48% -
Equity
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 845,229 788,880 719,528 641,507 572,551 493,077 431,239 11.86%
NOSH 433,950 433,950 433,950 433,950 433,950 162,732 162,732 17.75%
Ratio Analysis
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin 8.91% 7.17% 9.12% 8.48% 9.60% 8.54% 7.34% -
ROE 6.45% 6.21% 5.30% 7.42% 10.55% 9.17% 9.30% -
Per Share
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 141.19 157.79 96.39 129.45 144.94 325.38 335.54 -13.42%
EPS 12.58 11.31 8.80 10.98 13.92 27.79 24.63 -10.58%
DPS 5.00 4.50 2.00 3.80 5.13 10.00 8.00 -7.53%
NAPS 1.95 1.82 1.66 1.48 1.32 3.03 2.65 -4.98%
Adjusted Per Share Value based on latest NOSH - 433,950
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 141.03 157.61 96.28 129.30 144.87 122.02 125.83 1.91%
EPS 12.56 11.29 8.79 10.97 13.91 10.42 9.24 5.24%
DPS 4.99 4.49 2.00 3.80 5.13 3.75 3.00 8.84%
NAPS 1.9478 1.8179 1.6581 1.4783 1.3194 1.1363 0.9938 11.86%
Price Multiplier on Financial Quarter End Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 1.97 1.70 2.13 2.31 2.54 4.45 6.96 -
P/RPS 1.40 1.08 2.21 1.78 1.75 1.37 2.07 -6.30%
P/EPS 15.66 15.04 24.22 21.04 18.25 16.01 28.25 -9.36%
EY 6.38 6.65 4.13 4.75 5.48 6.24 3.54 10.31%
DY 2.54 2.65 0.94 1.65 2.02 2.25 1.15 14.11%
P/NAPS 1.01 0.93 1.28 1.56 1.92 1.47 2.63 -14.73%
Price Multiplier on Announcement Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 05/12/23 08/03/23 27/12/21 03/12/20 10/12/19 12/12/18 12/12/17 -
Price 1.95 1.75 1.93 2.61 2.57 4.15 6.01 -
P/RPS 1.38 1.11 2.00 2.02 1.77 1.28 1.79 -4.24%
P/EPS 15.51 15.48 21.94 23.77 18.46 14.94 24.40 -7.27%
EY 6.45 6.46 4.56 4.21 5.42 6.70 4.10 7.84%
DY 2.56 2.57 1.04 1.46 2.00 2.41 1.33 11.52%
P/NAPS 1.00 0.96 1.16 1.76 1.95 1.37 2.27 -12.76%

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