[MAGNI] QoQ Annualized Quarter Result on 31-Oct-2014 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
03-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Oct-2014 [#2]
Profit Trend
QoQ- -10.32%
YoY- -2.85%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 775,272 716,380 719,536 678,552 708,960 651,273 651,776 12.29%
PBT 81,928 69,406 63,148 48,542 53,796 55,412 59,609 23.68%
Tax -19,636 -17,202 -15,708 -12,368 -13,460 -13,461 -14,998 19.73%
NP 62,292 52,204 47,440 36,174 40,336 41,951 44,610 25.00%
-
NP to SH 62,292 52,204 47,437 36,172 40,336 41,950 44,610 25.00%
-
Tax Rate 23.97% 24.78% 24.87% 25.48% 25.02% 24.29% 25.16% -
Total Cost 712,980 664,176 672,096 642,378 668,624 609,322 607,165 11.33%
-
Net Worth 288,670 182,243 261,491 244,112 245,052 235,406 232,166 15.67%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div - 10,847 7,233 - - 14,102 7,232 -
Div Payout % - 20.78% 15.25% - - 33.62% 16.21% -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 288,670 182,243 261,491 244,112 245,052 235,406 232,166 15.67%
NOSH 108,522 108,478 108,502 108,494 108,430 108,482 108,488 0.02%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 8.03% 7.29% 6.59% 5.33% 5.69% 6.44% 6.84% -
ROE 21.58% 28.65% 18.14% 14.82% 16.46% 17.82% 19.21% -
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 714.39 660.39 663.15 625.43 653.84 600.35 600.78 12.27%
EPS 57.40 32.08 43.72 33.34 37.20 38.67 41.12 24.97%
DPS 0.00 10.00 6.67 0.00 0.00 13.00 6.67 -
NAPS 2.66 1.68 2.41 2.25 2.26 2.17 2.14 15.65%
Adjusted Per Share Value based on latest NOSH - 108,428
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 178.65 165.08 165.81 156.37 163.37 150.08 150.20 12.29%
EPS 14.35 12.03 10.93 8.34 9.30 9.67 10.28 24.97%
DPS 0.00 2.50 1.67 0.00 0.00 3.25 1.67 -
NAPS 0.6652 0.42 0.6026 0.5625 0.5647 0.5425 0.535 15.67%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 4.34 3.17 2.82 2.94 3.16 2.69 2.19 -
P/RPS 0.61 0.48 0.43 0.47 0.48 0.45 0.36 42.26%
P/EPS 7.56 6.59 6.45 8.82 8.49 6.96 5.33 26.32%
EY 13.23 15.18 15.50 11.34 11.77 14.38 18.78 -20.87%
DY 0.00 3.15 2.36 0.00 0.00 4.83 3.04 -
P/NAPS 1.63 1.89 1.17 1.31 1.40 1.24 1.02 36.80%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 09/09/15 23/06/15 16/03/15 03/12/14 12/09/14 26/06/14 26/03/14 -
Price 4.39 3.60 2.91 2.76 3.05 3.01 2.38 -
P/RPS 0.61 0.55 0.44 0.44 0.47 0.50 0.40 32.59%
P/EPS 7.65 7.48 6.66 8.28 8.20 7.78 5.79 20.46%
EY 13.08 13.37 15.02 12.08 12.20 12.85 17.28 -16.98%
DY 0.00 2.78 2.29 0.00 0.00 4.32 2.80 -
P/NAPS 1.65 2.14 1.21 1.23 1.35 1.39 1.11 30.34%

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