[MAGNI] YoY 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- 9.35%
YoY- -8.31%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Quarter Result
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Revenue 281,828 312,829 367,824 313,546 308,996 313,303 289,123 -0.42%
PBT 26,356 34,871 61,383 42,250 46,814 43,461 40,124 -6.76%
Tax -5,835 -8,196 -12,408 -9,586 -11,190 -12,319 -10,580 -9.43%
NP 20,521 26,675 48,975 32,664 35,624 31,142 29,544 -5.89%
-
NP to SH 20,521 26,675 48,953 32,664 35,624 31,143 29,554 -5.89%
-
Tax Rate 22.14% 23.50% 20.21% 22.69% 23.90% 28.34% 26.37% -
Total Cost 261,307 286,154 318,849 280,882 273,372 282,161 259,579 0.11%
-
Net Worth 801,884 736,866 680,518 594,238 520,742 455,649 380,816 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 8,669 8,669 19,505 12,145 13,018 11,391 9,764 -1.96%
Div Payout % 42.24% 32.50% 39.84% 37.18% 36.54% 36.58% 33.04% -
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 801,884 736,866 680,518 594,238 520,742 455,649 380,816 13.20%
NOSH 433,950 433,950 433,950 433,950 162,732 162,732 162,742 17.74%
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 7.28% 8.53% 13.31% 10.42% 11.53% 9.94% 10.22% -
ROE 2.56% 3.62% 7.19% 5.50% 6.84% 6.83% 7.76% -
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 65.02 72.17 84.86 72.29 189.88 192.53 177.66 -15.41%
EPS 4.73 6.15 11.29 7.53 21.89 19.14 18.16 -20.07%
DPS 2.00 2.00 4.50 2.80 8.00 7.00 6.00 -16.72%
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 64.94 72.09 84.76 72.25 71.21 72.20 66.63 -0.42%
EPS 4.73 6.15 11.28 7.53 8.21 7.18 6.81 -5.89%
DPS 2.00 2.00 4.49 2.80 3.00 2.63 2.25 -1.94%
NAPS 1.8479 1.698 1.5682 1.3694 1.20 1.05 0.8776 13.20%
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 2.85 2.69 2.49 3.39 2.30 2.58 2.70 0.90%
P/EPS 39.08 31.52 18.68 32.53 19.92 25.97 26.43 6.73%
EY 2.56 3.17 5.35 3.07 5.02 3.85 3.78 -6.28%
DY 1.08 1.03 2.13 1.14 1.83 1.41 1.25 -2.40%
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 2.72 2.66 2.76 2.84 2.45 2.36 2.90 -1.06%
P/EPS 37.39 31.20 20.72 27.22 21.29 23.72 28.41 4.68%
EY 2.67 3.21 4.83 3.67 4.70 4.22 3.52 -4.49%
DY 1.13 1.04 1.92 1.37 1.72 1.54 1.16 -0.43%
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