[MAGNI] YoY Quarter Result on 30-Apr-2022 [#4]

Announcement Date
23-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
30-Apr-2022 [#4]
Profit Trend
QoQ- 0.81%
YoY- -12.18%
View:
Show?
Quarter Result
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Revenue 258,318 297,538 263,384 234,616 220,593 299,645 193,985 4.88%
PBT 34,059 41,628 36,737 26,769 22,683 45,603 23,965 6.03%
Tax -7,167 -11,009 -7,971 -4,986 -2,546 -7,103 -5,120 5.76%
NP 26,892 30,619 28,766 21,783 20,137 38,500 18,845 6.10%
-
NP to SH 26,892 30,621 28,766 21,784 20,137 38,497 18,844 6.10%
-
Tax Rate 21.04% 26.45% 21.70% 18.63% 11.22% 15.58% 21.36% -
Total Cost 231,426 266,919 234,618 212,833 200,456 261,145 175,140 4.75%
-
Net Worth 762,873 693,521 606,831 528,879 465,413 408,457 322,203 15.44%
Dividend
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Div 10,836 12,136 6,501 8,136 8,136 11,391 8,136 4.88%
Div Payout % 40.30% 39.63% 22.60% 37.35% 40.41% 29.59% 43.18% -
Equity
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Net Worth 762,873 693,521 606,831 528,879 465,413 408,457 322,203 15.44%
NOSH 433,950 433,950 433,950 162,732 162,732 162,732 162,728 17.75%
Ratio Analysis
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
NP Margin 10.41% 10.29% 10.92% 9.28% 9.13% 12.85% 9.71% -
ROE 3.53% 4.42% 4.74% 4.12% 4.33% 9.42% 5.85% -
Per Share
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 59.60 68.64 60.76 144.17 135.56 184.13 119.21 -10.90%
EPS 6.20 7.06 6.64 13.39 12.37 23.66 11.58 -9.88%
DPS 2.50 2.80 1.50 5.00 5.00 7.00 5.00 -10.90%
NAPS 1.76 1.60 1.40 3.25 2.86 2.51 1.98 -1.94%
Adjusted Per Share Value based on latest NOSH - 433,950
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 59.53 68.57 60.69 54.07 50.83 69.05 44.70 4.88%
EPS 6.20 7.06 6.63 5.02 4.64 8.87 4.34 6.12%
DPS 2.50 2.80 1.50 1.88 1.88 2.63 1.87 4.95%
NAPS 1.758 1.5982 1.3984 1.2188 1.0725 0.9413 0.7425 15.44%
Price Multiplier on Financial Quarter End Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 -
Price 1.96 2.31 1.88 4.65 4.51 4.93 4.23 -
P/RPS 3.29 3.37 3.09 3.23 3.33 2.68 3.55 -1.25%
P/EPS 31.59 32.70 28.33 34.74 36.45 20.84 36.53 -2.39%
EY 3.17 3.06 3.53 2.88 2.74 4.80 2.74 2.45%
DY 1.28 1.21 0.80 1.08 1.11 1.42 1.18 1.36%
P/NAPS 1.11 1.44 1.34 1.43 1.58 1.96 2.14 -10.35%
Price Multiplier on Announcement Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 23/06/22 23/06/21 22/06/20 21/06/19 22/06/18 28/06/17 23/06/16 -
Price 1.90 2.37 2.11 5.10 5.10 6.85 4.12 -
P/RPS 3.19 3.45 3.47 3.54 3.76 3.72 3.46 -1.34%
P/EPS 30.62 33.55 31.79 38.10 41.21 28.96 35.58 -2.47%
EY 3.27 2.98 3.15 2.62 2.43 3.45 2.81 2.55%
DY 1.32 1.18 0.71 0.98 0.98 1.02 1.21 1.46%
P/NAPS 1.08 1.48 1.51 1.57 1.78 2.73 2.08 -10.34%

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