[MAGNI] YoY Quarter Result on 31-Oct-2018 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
12-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Oct-2018 [#2]
Profit Trend
QoQ- 5.42%
YoY- 13.2%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Quarter Result
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Revenue 112,258 269,104 301,330 255,756 252,318 279,792 197,342 -8.96%
PBT 20,216 27,107 38,141 30,428 27,060 37,559 28,675 -5.65%
Tax -3,137 -6,272 -8,271 -7,222 -6,560 -9,038 -7,044 -12.60%
NP 17,079 20,835 29,870 23,206 20,500 28,521 21,631 -3.85%
-
NP to SH 17,079 20,835 29,870 23,206 20,500 28,520 21,631 -3.85%
-
Tax Rate 15.52% 23.14% 21.69% 23.73% 24.24% 24.06% 24.56% -
Total Cost 95,179 248,269 271,460 232,550 231,818 251,271 175,711 -9.70%
-
Net Worth 719,528 641,507 572,551 493,077 431,239 359,550 299,406 15.71%
Dividend
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Div 8,669 7,802 10,843 8,136 7,322 8,134 8,678 -0.01%
Div Payout % 50.76% 37.45% 36.30% 35.06% 35.72% 28.52% 40.12% -
Equity
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Net Worth 719,528 641,507 572,551 493,077 431,239 359,550 299,406 15.71%
NOSH 433,950 433,950 433,950 162,732 162,732 162,692 108,480 25.96%
Ratio Analysis
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
NP Margin 15.21% 7.74% 9.91% 9.07% 8.12% 10.19% 10.96% -
ROE 2.37% 3.25% 5.22% 4.71% 4.75% 7.93% 7.22% -
Per Share
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 25.90 62.08 69.47 157.16 155.05 171.98 181.91 -27.71%
EPS 3.94 4.81 6.89 14.26 12.60 17.53 19.94 -23.66%
DPS 2.00 1.80 2.50 5.00 4.50 5.00 8.00 -20.61%
NAPS 1.66 1.48 1.32 3.03 2.65 2.21 2.76 -8.11%
Adjusted Per Share Value based on latest NOSH - 162,732
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 25.91 62.11 69.55 59.03 58.23 64.57 45.55 -8.96%
EPS 3.94 4.81 6.89 5.36 4.73 6.58 4.99 -3.85%
DPS 2.00 1.80 2.50 1.88 1.69 1.88 2.00 0.00%
NAPS 1.6606 1.4806 1.3214 1.138 0.9953 0.8298 0.691 15.71%
Price Multiplier on Financial Quarter End Date
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 -
Price 2.13 2.31 2.54 4.45 6.96 4.22 5.80 -
P/RPS 8.22 3.72 3.66 2.83 4.49 2.45 3.19 17.07%
P/EPS 54.06 48.06 36.88 31.21 55.25 24.07 29.09 10.87%
EY 1.85 2.08 2.71 3.20 1.81 4.15 3.44 -9.81%
DY 0.94 0.78 0.98 1.12 0.65 1.18 1.38 -6.19%
P/NAPS 1.28 1.56 1.92 1.47 2.63 1.91 2.10 -7.91%
Price Multiplier on Announcement Date
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 27/12/21 03/12/20 10/12/19 12/12/18 12/12/17 13/12/16 22/12/15 -
Price 1.93 2.61 2.57 4.15 6.01 4.11 4.18 -
P/RPS 7.45 4.20 3.70 2.64 3.88 2.39 2.30 21.61%
P/EPS 48.98 54.30 37.32 29.10 47.71 23.45 20.96 15.18%
EY 2.04 1.84 2.68 3.44 2.10 4.27 4.77 -13.18%
DY 1.04 0.69 0.97 1.20 0.75 1.22 1.91 -9.62%
P/NAPS 1.16 1.76 1.95 1.37 2.27 1.86 1.51 -4.29%

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