[MAGNI] YoY Quarter Result on 2022-04-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Revenue 246,612 258,318 297,538 263,384 234,616 220,593 299,645 -3.19% YoY % -4.53% -13.18% 12.97% 12.26% 6.36% -26.38% - Horiz. % 82.30% 86.21% 99.30% 87.90% 78.30% 73.62% 100.00%
PBT 34,087 34,059 41,628 36,737 26,769 22,683 45,603 -4.73% YoY % 0.08% -18.18% 13.31% 37.24% 18.01% -50.26% - Horiz. % 74.75% 74.69% 91.28% 80.56% 58.70% 49.74% 100.00%
Tax -8,247 -7,167 -11,009 -7,971 -4,986 -2,546 -7,103 2.52% YoY % -15.07% 34.90% -38.11% -59.87% -95.84% 64.16% - Horiz. % 116.11% 100.90% 154.99% 112.22% 70.20% 35.84% 100.00%
NP 25,840 26,892 30,619 28,766 21,783 20,137 38,500 -6.43% YoY % -3.91% -12.17% 6.44% 32.06% 8.17% -47.70% - Horiz. % 67.12% 69.85% 79.53% 74.72% 56.58% 52.30% 100.00%
NP to SH 25,840 26,892 30,621 28,766 21,784 20,137 38,497 -6.43% YoY % -3.91% -12.18% 6.45% 32.05% 8.18% -47.69% - Horiz. % 67.12% 69.85% 79.54% 74.72% 56.59% 52.31% 100.00%
Tax Rate 24.19 % 21.04 % 26.45 % 21.70 % 18.63 % 11.22 % 15.58 % 7.60% YoY % 14.97% -20.45% 21.89% 16.48% 66.04% -27.98% - Horiz. % 155.26% 135.04% 169.77% 139.28% 119.58% 72.02% 100.00%
Total Cost 220,772 231,426 266,919 234,618 212,833 200,456 261,145 -2.76% YoY % -4.60% -13.30% 13.77% 10.24% 6.17% -23.24% - Horiz. % 84.54% 88.62% 102.21% 89.84% 81.50% 76.76% 100.00%
Net Worth 810,553 762,873 693,521 606,831 528,879 465,413 408,457 12.09% YoY % 6.25% 10.00% 14.29% 14.74% 13.64% 13.94% - Horiz. % 198.44% 186.77% 169.79% 148.57% 129.48% 113.94% 100.00%
Dividend 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Div 10,836 10,836 12,136 6,501 8,136 8,136 11,391 -0.83% YoY % 0.00% -10.71% 86.67% -20.09% 0.00% -28.57% - Horiz. % 95.13% 95.13% 106.54% 57.08% 71.43% 71.43% 100.00%
Div Payout % 41.94 % 40.30 % 39.63 % 22.60 % 37.35 % 40.41 % 29.59 % 5.98% YoY % 4.07% 1.69% 75.35% -39.49% -7.57% 36.57% - Horiz. % 141.74% 136.19% 133.93% 76.38% 126.23% 136.57% 100.00%
Equity 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Net Worth 810,553 762,873 693,521 606,831 528,879 465,413 408,457 12.09% YoY % 6.25% 10.00% 14.29% 14.74% 13.64% 13.94% - Horiz. % 198.44% 186.77% 169.79% 148.57% 129.48% 113.94% 100.00%
NOSH 433,451 433,451 433,451 433,451 162,732 162,732 162,732 17.73% YoY % 0.00% 0.00% 0.00% 166.36% 0.00% 0.00% - Horiz. % 266.36% 266.36% 266.36% 266.36% 100.00% 100.00% 100.00%
Ratio Analysis 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
NP Margin 10.48 % 10.41 % 10.29 % 10.92 % 9.28 % 9.13 % 12.85 % -3.34% YoY % 0.67% 1.17% -5.77% 17.67% 1.64% -28.95% - Horiz. % 81.56% 81.01% 80.08% 84.98% 72.22% 71.05% 100.00%
ROE 3.19 % 3.53 % 4.42 % 4.74 % 4.12 % 4.33 % 9.42 % -16.51% YoY % -9.63% -20.14% -6.75% 15.05% -4.85% -54.03% - Horiz. % 33.86% 37.47% 46.92% 50.32% 43.74% 45.97% 100.00%
Per Share 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 56.90 59.60 68.64 60.76 144.17 135.56 184.13 -17.77% YoY % -4.53% -13.17% 12.97% -57.86% 6.35% -26.38% - Horiz. % 30.90% 32.37% 37.28% 33.00% 78.30% 73.62% 100.00%
EPS 5.96 6.20 7.06 6.64 13.39 12.37 23.66 -20.52% YoY % -3.87% -12.18% 6.33% -50.41% 8.25% -47.72% - Horiz. % 25.19% 26.20% 29.84% 28.06% 56.59% 52.28% 100.00%
DPS 2.50 2.50 2.80 1.50 5.00 5.00 7.00 -15.76% YoY % 0.00% -10.71% 86.67% -70.00% 0.00% -28.57% - Horiz. % 35.71% 35.71% 40.00% 21.43% 71.43% 71.43% 100.00%
NAPS 1.8700 1.7600 1.6000 1.4000 3.2500 2.8600 2.5100 -4.79% YoY % 6.25% 10.00% 14.29% -56.92% 13.64% 13.94% - Horiz. % 74.50% 70.12% 63.75% 55.78% 129.48% 113.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,950 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 56.83 59.53 68.57 60.69 54.07 50.83 69.05 -3.19% YoY % -4.54% -13.18% 12.98% 12.24% 6.37% -26.39% - Horiz. % 82.30% 86.21% 99.30% 87.89% 78.31% 73.61% 100.00%
EPS 5.95 6.20 7.06 6.63 5.02 4.64 8.87 -6.44% YoY % -4.03% -12.18% 6.49% 32.07% 8.19% -47.69% - Horiz. % 67.08% 69.90% 79.59% 74.75% 56.60% 52.31% 100.00%
DPS 2.50 2.50 2.80 1.50 1.88 1.88 2.63 -0.84% YoY % 0.00% -10.71% 86.67% -20.21% 0.00% -28.52% - Horiz. % 95.06% 95.06% 106.46% 57.03% 71.48% 71.48% 100.00%
NAPS 1.8678 1.7580 1.5982 1.3984 1.2188 1.0725 0.9413 12.09% YoY % 6.25% 10.00% 14.29% 14.74% 13.64% 13.94% - Horiz. % 198.43% 186.76% 169.79% 148.56% 129.48% 113.94% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 -
Price 1.7800 1.9600 2.3100 1.8800 4.6500 4.5100 4.9300 -
P/RPS 3.13 3.29 3.37 3.09 3.23 3.33 2.68 2.62% YoY % -4.86% -2.37% 9.06% -4.33% -3.00% 24.25% - Horiz. % 116.79% 122.76% 125.75% 115.30% 120.52% 124.25% 100.00%
P/EPS 29.86 31.59 32.70 28.33 34.74 36.45 20.84 6.17% YoY % -5.48% -3.39% 15.43% -18.45% -4.69% 74.90% - Horiz. % 143.28% 151.58% 156.91% 135.94% 166.70% 174.90% 100.00%
EY 3.35 3.17 3.06 3.53 2.88 2.74 4.80 -5.82% YoY % 5.68% 3.59% -13.31% 22.57% 5.11% -42.92% - Horiz. % 69.79% 66.04% 63.75% 73.54% 60.00% 57.08% 100.00%
DY 1.40 1.28 1.21 0.80 1.08 1.11 1.42 -0.24% YoY % 9.38% 5.79% 51.25% -25.93% -2.70% -21.83% - Horiz. % 98.59% 90.14% 85.21% 56.34% 76.06% 78.17% 100.00%
P/NAPS 0.95 1.11 1.44 1.34 1.43 1.58 1.96 -11.37% YoY % -14.41% -22.92% 7.46% -6.29% -9.49% -19.39% - Horiz. % 48.47% 56.63% 73.47% 68.37% 72.96% 80.61% 100.00%
Price Multiplier on Announcement Date 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 26/06/23 - 23/06/21 22/06/20 21/06/19 22/06/18 28/06/17 -
Price 1.8500 1.9000 2.3700 2.1100 5.1000 5.1000 6.8500 -
P/RPS 3.25 3.19 3.45 3.47 3.54 3.76 3.72 -2.22% YoY % 1.88% -7.54% -0.58% -1.98% -5.85% 1.08% - Horiz. % 87.37% 85.75% 92.74% 93.28% 95.16% 101.08% 100.00%
P/EPS 31.03 30.62 33.55 31.79 38.10 41.21 28.96 1.16% YoY % 1.34% -8.73% 5.54% -16.56% -7.55% 42.30% - Horiz. % 107.15% 105.73% 115.85% 109.77% 131.56% 142.30% 100.00%
EY 3.22 3.27 2.98 3.15 2.62 2.43 3.45 -1.14% YoY % -1.53% 9.73% -5.40% 20.23% 7.82% -29.57% - Horiz. % 93.33% 94.78% 86.38% 91.30% 75.94% 70.43% 100.00%
DY 1.35 1.32 1.18 0.71 0.98 0.98 1.02 4.78% YoY % 2.27% 11.86% 66.20% -27.55% 0.00% -3.92% - Horiz. % 132.35% 129.41% 115.69% 69.61% 96.08% 96.08% 100.00%
P/NAPS 0.99 1.08 1.48 1.51 1.57 1.78 2.73 -15.55% YoY % -8.33% -27.03% -1.99% -3.82% -11.80% -34.80% - Horiz. % 36.26% 39.56% 54.21% 55.31% 57.51% 65.20% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
MGOtrResults 30 Apr 2022.pdf 
