[MAGNI] QoQ Annualized Quarter Result on 30-Apr-2017 [#4]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
28-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
30-Apr-2017 [#4]
Profit Trend
QoQ- 10.38%
YoY- 46.26%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 1,145,778 1,092,062 1,174,852 1,139,952 1,120,409 1,102,368 1,085,568 3.65%
PBT 128,288 105,510 102,780 154,266 144,884 137,078 123,920 2.32%
Tax -33,316 -25,336 -24,432 -34,171 -36,090 -32,976 -29,800 7.69%
NP 94,972 80,174 78,348 120,095 108,793 104,102 94,120 0.60%
-
NP to SH 94,973 80,174 78,348 120,101 108,805 104,100 94,116 0.60%
-
Tax Rate 25.97% 24.01% 23.77% 22.15% 24.91% 24.06% 24.05% -
Total Cost 1,050,806 1,011,888 1,096,504 1,019,857 1,011,616 998,266 991,448 3.94%
-
Net Worth 455,649 431,239 427,985 408,457 380,764 359,582 346,589 19.94%
Dividend
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div 32,546 26,037 22,782 37,428 34,713 32,541 32,543 0.00%
Div Payout % 34.27% 32.48% 29.08% 31.16% 31.90% 31.26% 34.58% -
Equity
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 455,649 431,239 427,985 408,457 380,764 359,582 346,589 19.94%
NOSH 162,732 162,732 162,732 162,732 162,719 162,707 162,717 0.00%
Ratio Analysis
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin 8.29% 7.34% 6.67% 10.54% 9.71% 9.44% 8.67% -
ROE 20.84% 18.59% 18.31% 29.40% 28.58% 28.95% 27.15% -
Per Share
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 704.09 671.08 721.96 700.51 688.55 677.52 667.15 3.64%
EPS 58.36 49.26 48.16 73.80 66.87 63.98 57.84 0.59%
DPS 20.00 16.00 14.00 23.00 21.33 20.00 20.00 0.00%
NAPS 2.80 2.65 2.63 2.51 2.34 2.21 2.13 19.94%
Adjusted Per Share Value based on latest NOSH - 162,732
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 264.03 251.66 270.73 262.69 258.19 254.03 250.16 3.65%
EPS 21.89 18.48 18.05 27.68 25.07 23.99 21.69 0.61%
DPS 7.50 6.00 5.25 8.63 8.00 7.50 7.50 0.00%
NAPS 1.05 0.9938 0.9863 0.9413 0.8774 0.8286 0.7987 19.94%
Price Multiplier on Financial Quarter End Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 4.97 6.96 7.60 4.93 4.80 4.22 3.99 -
P/RPS 0.71 1.04 1.05 0.70 0.70 0.62 0.60 11.84%
P/EPS 8.52 14.13 15.79 6.68 7.18 6.60 6.90 15.05%
EY 11.74 7.08 6.33 14.97 13.93 15.16 14.50 -13.09%
DY 4.02 2.30 1.84 4.67 4.44 4.74 5.01 -13.61%
P/NAPS 1.78 2.63 2.89 1.96 2.05 1.91 1.87 -3.22%
Price Multiplier on Announcement Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 15/03/18 12/12/17 14/09/17 28/06/17 16/03/17 13/12/16 15/09/16 -
Price 4.54 6.01 7.30 6.85 5.16 4.11 4.15 -
P/RPS 0.64 0.90 1.01 0.98 0.75 0.61 0.62 2.13%
P/EPS 7.78 12.20 15.16 9.28 7.72 6.42 7.17 5.57%
EY 12.86 8.20 6.60 10.77 12.96 15.57 13.94 -5.22%
DY 4.41 2.66 1.92 3.36 4.13 4.87 4.82 -5.73%
P/NAPS 1.62 2.27 2.78 2.73 2.21 1.86 1.95 -11.59%

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