[MAGNI] QoQ Annualized Quarter Result on 31-Jul-2016 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
15-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jul-2016 [#1]
Profit Trend
QoQ- 14.62%
YoY- 51.09%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 1,139,952 1,120,409 1,102,368 1,085,568 854,066 880,108 782,320 28.55%
PBT 154,266 144,884 137,078 123,920 107,273 111,077 98,314 35.06%
Tax -34,171 -36,090 -32,976 -29,800 -25,159 -26,717 -23,906 26.91%
NP 120,095 108,793 104,102 94,120 82,114 84,360 74,408 37.63%
-
NP to SH 120,101 108,805 104,100 94,116 82,113 84,360 74,408 37.64%
-
Tax Rate 22.15% 24.91% 24.06% 24.05% 23.45% 24.05% 24.32% -
Total Cost 1,019,857 1,011,616 998,266 991,448 771,952 795,748 707,912 27.58%
-
Net Worth 408,457 380,764 359,582 346,589 322,207 312,444 299,454 23.01%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div 37,428 34,713 32,541 32,543 29,291 28,206 17,359 66.97%
Div Payout % 31.16% 31.90% 31.26% 34.58% 35.67% 33.44% 23.33% -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 408,457 380,764 359,582 346,589 322,207 312,444 299,454 23.01%
NOSH 162,732 162,719 162,707 162,717 162,730 162,731 108,498 31.06%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 10.54% 9.71% 9.44% 8.67% 9.61% 9.59% 9.51% -
ROE 29.40% 28.58% 28.95% 27.15% 25.48% 27.00% 24.85% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 700.51 688.55 677.52 667.15 524.83 540.83 721.04 -1.90%
EPS 73.80 66.87 63.98 57.84 50.46 51.84 68.58 5.01%
DPS 23.00 21.33 20.00 20.00 18.00 17.33 16.00 27.39%
NAPS 2.51 2.34 2.21 2.13 1.98 1.92 2.76 -6.13%
Adjusted Per Share Value based on latest NOSH - 162,717
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 262.69 258.19 254.03 250.16 196.81 202.81 180.28 28.55%
EPS 27.68 25.07 23.99 21.69 18.92 19.44 17.15 37.63%
DPS 8.63 8.00 7.50 7.50 6.75 6.50 4.00 67.04%
NAPS 0.9413 0.8774 0.8286 0.7987 0.7425 0.72 0.6901 23.01%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 4.93 4.80 4.22 3.99 4.23 4.17 5.80 -
P/RPS 0.70 0.70 0.62 0.60 0.81 0.77 0.80 -8.52%
P/EPS 6.68 7.18 6.60 6.90 8.38 8.04 8.46 -14.58%
EY 14.97 13.93 15.16 14.50 11.93 12.43 11.82 17.07%
DY 4.67 4.44 4.74 5.01 4.26 4.16 2.76 42.04%
P/NAPS 1.96 2.05 1.91 1.87 2.14 2.17 2.10 -4.49%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/06/17 16/03/17 13/12/16 15/09/16 23/06/16 18/03/16 22/12/15 -
Price 6.85 5.16 4.11 4.15 4.12 4.48 4.18 -
P/RPS 0.98 0.75 0.61 0.62 0.79 0.83 0.58 41.90%
P/EPS 9.28 7.72 6.42 7.17 8.16 8.64 6.10 32.30%
EY 10.77 12.96 15.57 13.94 12.25 11.57 16.41 -24.49%
DY 3.36 4.13 4.87 4.82 4.37 3.87 3.83 -8.36%
P/NAPS 2.73 2.21 1.86 1.95 2.08 2.33 1.51 48.46%

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