[MAGNI] YoY TTM Result on 31-Oct-2023 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
05-Dec-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2024
Quarter
31-Oct-2023 [#2]
Profit Trend
QoQ- -3.07%
YoY- -1.66%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Revenue 1,517,537 1,140,421 1,255,091 1,083,186 1,138,021 1,172,271 1,063,393 6.10%
PBT 190,787 132,086 133,991 151,091 141,289 151,917 125,665 7.20%
Tax -46,378 -31,214 -31,414 -33,372 -32,268 -34,133 -29,168 8.02%
NP 144,409 100,872 102,577 117,719 109,021 117,784 96,497 6.94%
-
NP to SH 144,407 100,872 102,577 117,699 109,021 117,785 96,498 6.94%
-
Tax Rate 24.31% 23.63% 23.44% 22.09% 22.84% 22.47% 23.21% -
Total Cost 1,373,128 1,039,549 1,152,514 965,467 1,029,000 1,054,487 966,896 6.01%
-
Net Worth 927,225 845,229 788,880 719,528 641,507 572,551 493,077 11.08%
Dividend
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Div 150,802 41,177 39,010 40,310 35,117 43,384 35,801 27.05%
Div Payout % 104.43% 40.82% 38.03% 34.25% 32.21% 36.83% 37.10% -
Equity
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Net Worth 927,225 845,229 788,880 719,528 641,507 572,551 493,077 11.08%
NOSH 433,283 433,950 433,950 433,950 433,950 433,950 162,732 17.71%
Ratio Analysis
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
NP Margin 9.52% 8.85% 8.17% 10.87% 9.58% 10.05% 9.07% -
ROE 15.57% 11.93% 13.00% 16.36% 16.99% 20.57% 19.57% -
Per Share
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
RPS 350.24 263.10 289.56 249.90 262.55 270.26 653.46 -9.86%
EPS 33.33 23.27 23.67 27.15 25.15 27.15 59.30 -9.14%
DPS 34.80 9.50 9.00 9.30 8.10 10.00 22.00 7.93%
NAPS 2.14 1.95 1.82 1.66 1.48 1.32 3.03 -5.62%
Adjusted Per Share Value based on latest NOSH - 433,950
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
RPS 350.24 263.20 289.67 249.99 262.65 270.56 245.43 6.10%
EPS 33.33 23.28 23.67 27.16 25.16 27.18 22.27 6.94%
DPS 34.80 9.50 9.00 9.30 8.11 10.01 8.26 27.05%
NAPS 2.14 1.9508 1.8207 1.6606 1.4806 1.3214 1.138 11.08%
Price Multiplier on Financial Quarter End Date
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Date 30/10/24 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 -
Price 2.43 1.97 1.70 2.13 2.31 2.54 4.45 -
P/RPS 0.69 0.75 0.59 0.85 0.88 0.94 0.68 0.24%
P/EPS 7.29 8.47 7.18 7.84 9.18 9.35 7.50 -0.47%
EY 13.72 11.81 13.92 12.75 10.89 10.69 13.33 0.48%
DY 14.32 4.82 5.29 4.37 3.51 3.94 4.94 19.38%
P/NAPS 1.14 1.01 0.93 1.28 1.56 1.92 1.47 -4.14%
Price Multiplier on Announcement Date
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Date 03/12/24 05/12/23 08/03/23 27/12/21 03/12/20 10/12/19 12/12/18 -
Price 2.70 1.95 1.75 1.93 2.61 2.57 4.15 -
P/RPS 0.77 0.74 0.60 0.77 0.99 0.95 0.64 3.12%
P/EPS 8.10 8.38 7.39 7.11 10.38 9.46 7.00 2.46%
EY 12.34 11.93 13.52 14.07 9.64 10.57 14.29 -2.41%
DY 12.89 4.87 5.14 4.82 3.10 3.89 5.30 15.95%
P/NAPS 1.26 1.00 0.96 1.16 1.76 1.95 1.37 -1.38%

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