[MAGNI] QoQ Annualized Quarter Result on 31-Jan-2015 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
16-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jan-2015 [#3]
Profit Trend
QoQ- 31.14%
YoY- 6.34%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 782,320 775,272 716,380 719,536 678,552 708,960 651,273 12.96%
PBT 98,314 81,928 69,406 63,148 48,542 53,796 55,412 46.40%
Tax -23,906 -19,636 -17,202 -15,708 -12,368 -13,460 -13,461 46.49%
NP 74,408 62,292 52,204 47,440 36,174 40,336 41,951 46.37%
-
NP to SH 74,408 62,292 52,204 47,437 36,172 40,336 41,950 46.37%
-
Tax Rate 24.32% 23.97% 24.78% 24.87% 25.48% 25.02% 24.29% -
Total Cost 707,912 712,980 664,176 672,096 642,378 668,624 609,322 10.48%
-
Net Worth 299,454 288,670 182,243 261,491 244,112 245,052 235,406 17.35%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div 17,359 - 10,847 7,233 - - 14,102 14.81%
Div Payout % 23.33% - 20.78% 15.25% - - 33.62% -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 299,454 288,670 182,243 261,491 244,112 245,052 235,406 17.35%
NOSH 108,498 108,522 108,478 108,502 108,494 108,430 108,482 0.00%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 9.51% 8.03% 7.29% 6.59% 5.33% 5.69% 6.44% -
ROE 24.85% 21.58% 28.65% 18.14% 14.82% 16.46% 17.82% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 721.04 714.39 660.39 663.15 625.43 653.84 600.35 12.95%
EPS 68.58 57.40 32.08 43.72 33.34 37.20 38.67 46.36%
DPS 16.00 0.00 10.00 6.67 0.00 0.00 13.00 14.80%
NAPS 2.76 2.66 1.68 2.41 2.25 2.26 2.17 17.33%
Adjusted Per Share Value based on latest NOSH - 108,511
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 180.28 178.65 165.08 165.81 156.37 163.37 150.08 12.96%
EPS 17.15 14.35 12.03 10.93 8.34 9.30 9.67 46.36%
DPS 4.00 0.00 2.50 1.67 0.00 0.00 3.25 14.80%
NAPS 0.6901 0.6652 0.42 0.6026 0.5625 0.5647 0.5425 17.35%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 5.80 4.34 3.17 2.82 2.94 3.16 2.69 -
P/RPS 0.80 0.61 0.48 0.43 0.47 0.48 0.45 46.59%
P/EPS 8.46 7.56 6.59 6.45 8.82 8.49 6.96 13.85%
EY 11.82 13.23 15.18 15.50 11.34 11.77 14.38 -12.22%
DY 2.76 0.00 3.15 2.36 0.00 0.00 4.83 -31.06%
P/NAPS 2.10 1.63 1.89 1.17 1.31 1.40 1.24 41.94%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 22/12/15 09/09/15 23/06/15 16/03/15 03/12/14 12/09/14 26/06/14 -
Price 4.18 4.39 3.60 2.91 2.76 3.05 3.01 -
P/RPS 0.58 0.61 0.55 0.44 0.44 0.47 0.50 10.37%
P/EPS 6.10 7.65 7.48 6.66 8.28 8.20 7.78 -14.93%
EY 16.41 13.08 13.37 15.02 12.08 12.20 12.85 17.65%
DY 3.83 0.00 2.78 2.29 0.00 0.00 4.32 -7.69%
P/NAPS 1.51 1.65 2.14 1.21 1.23 1.35 1.39 5.65%

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