[MAGNI] YoY TTM 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- -2.51%
YoY- 13.71%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Revenue 1,224,090 1,028,191 1,192,299 1,176,821 1,059,086 1,158,979 1,034,292 2.84%
PBT 125,476 124,579 160,422 147,353 129,018 141,819 132,628 -0.91%
Tax -29,053 -29,160 -35,090 -32,529 -28,039 -32,090 -32,188 -1.69%
NP 96,423 95,419 125,332 114,824 100,979 109,729 100,440 -0.67%
-
NP to SH 96,423 95,421 125,310 114,825 100,979 109,727 100,447 -0.67%
-
Tax Rate 23.15% 23.41% 21.87% 22.08% 21.73% 22.63% 24.27% -
Total Cost 1,127,667 932,772 1,066,967 1,061,997 958,107 1,049,250 933,852 3.19%
-
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 39,010 29,474 42,478 42,511 37,428 35,801 34,171 2.23%
Div Payout % 40.46% 30.89% 33.90% 37.02% 37.07% 32.63% 34.02% -
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 7.88% 9.28% 10.51% 9.76% 9.53% 9.47% 9.71% -
ROE 12.02% 12.95% 18.41% 19.32% 19.39% 24.08% 26.38% -
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 282.41 237.21 275.07 271.31 650.82 712.20 635.54 -12.63%
EPS 22.25 22.01 28.91 26.47 62.05 67.43 61.72 -15.63%
DPS 9.00 6.80 9.80 9.80 23.00 22.00 21.00 -13.16%
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 282.08 236.94 274.75 271.19 244.06 267.08 238.34 2.84%
EPS 22.22 21.99 28.88 26.46 23.27 25.29 23.15 -0.68%
DPS 8.99 6.79 9.79 9.80 8.63 8.25 7.87 2.24%
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 0.66 0.82 0.77 0.90 0.67 0.70 0.76 -2.32%
P/EPS 8.32 8.81 7.30 9.25 7.03 7.37 7.78 1.12%
EY 12.02 11.35 13.70 10.81 14.23 13.57 12.86 -1.11%
DY 4.86 3.51 4.64 4.00 5.28 4.43 4.37 1.78%
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 0.63 0.81 0.85 0.76 0.72 0.64 0.81 -4.10%
P/EPS 7.96 8.72 8.09 7.74 7.51 6.73 8.36 -0.81%
EY 12.57 11.47 12.35 12.91 13.32 14.85 11.96 0.83%
DY 5.08 3.54 4.19 4.78 4.94 4.85 4.07 3.76%
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