[MAGNI] QoQ Annualized Quarter Result on 30-Apr-2015 [#4]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
23-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
30-Apr-2015 [#4]
Profit Trend
QoQ- 10.05%
YoY- 24.44%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 880,108 782,320 775,272 716,380 719,536 678,552 708,960 15.46%
PBT 111,077 98,314 81,928 69,406 63,148 48,542 53,796 61.93%
Tax -26,717 -23,906 -19,636 -17,202 -15,708 -12,368 -13,460 57.74%
NP 84,360 74,408 62,292 52,204 47,440 36,174 40,336 63.32%
-
NP to SH 84,360 74,408 62,292 52,204 47,437 36,172 40,336 63.32%
-
Tax Rate 24.05% 24.32% 23.97% 24.78% 24.87% 25.48% 25.02% -
Total Cost 795,748 707,912 712,980 664,176 672,096 642,378 668,624 12.26%
-
Net Worth 312,444 299,454 288,670 182,243 261,491 244,112 245,052 17.53%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div 28,206 17,359 - 10,847 7,233 - - -
Div Payout % 33.44% 23.33% - 20.78% 15.25% - - -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 312,444 299,454 288,670 182,243 261,491 244,112 245,052 17.53%
NOSH 162,731 108,498 108,522 108,478 108,502 108,494 108,430 30.98%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin 9.59% 9.51% 8.03% 7.29% 6.59% 5.33% 5.69% -
ROE 27.00% 24.85% 21.58% 28.65% 18.14% 14.82% 16.46% -
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 540.83 721.04 714.39 660.39 663.15 625.43 653.84 -11.85%
EPS 51.84 68.58 57.40 32.08 43.72 33.34 37.20 24.68%
DPS 17.33 16.00 0.00 10.00 6.67 0.00 0.00 -
NAPS 1.92 2.76 2.66 1.68 2.41 2.25 2.26 -10.27%
Adjusted Per Share Value based on latest NOSH - 108,497
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 202.81 180.28 178.65 165.08 165.81 156.37 163.37 15.46%
EPS 19.44 17.15 14.35 12.03 10.93 8.34 9.30 63.26%
DPS 6.50 4.00 0.00 2.50 1.67 0.00 0.00 -
NAPS 0.72 0.6901 0.6652 0.42 0.6026 0.5625 0.5647 17.53%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 4.17 5.80 4.34 3.17 2.82 2.94 3.16 -
P/RPS 0.77 0.80 0.61 0.48 0.43 0.47 0.48 36.91%
P/EPS 8.04 8.46 7.56 6.59 6.45 8.82 8.49 -3.55%
EY 12.43 11.82 13.23 15.18 15.50 11.34 11.77 3.69%
DY 4.16 2.76 0.00 3.15 2.36 0.00 0.00 -
P/NAPS 2.17 2.10 1.63 1.89 1.17 1.31 1.40 33.82%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 18/03/16 22/12/15 09/09/15 23/06/15 16/03/15 03/12/14 12/09/14 -
Price 4.48 4.18 4.39 3.60 2.91 2.76 3.05 -
P/RPS 0.83 0.58 0.61 0.55 0.44 0.44 0.47 45.94%
P/EPS 8.64 6.10 7.65 7.48 6.66 8.28 8.20 3.53%
EY 11.57 16.41 13.08 13.37 15.02 12.08 12.20 -3.46%
DY 3.87 3.83 0.00 2.78 2.29 0.00 0.00 -
P/NAPS 2.33 1.51 1.65 2.14 1.21 1.23 1.35 43.74%

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