[MAGNI] QoQ Cumulative Quarter Result on 31-Jul-2017 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
14-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jul-2017 [#1]
Profit Trend
QoQ- -83.69%
YoY- -16.75%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 1,079,927 859,334 546,031 293,713 1,139,952 840,307 551,184 56.77%
PBT 118,899 96,216 52,755 25,695 154,266 108,663 68,539 44.52%
Tax -27,533 -24,987 -12,668 -6,108 -34,171 -27,068 -16,488 40.88%
NP 91,366 71,229 40,087 19,587 120,095 81,595 52,051 45.66%
-
NP to SH 91,367 71,230 40,087 19,587 120,101 81,604 52,050 45.66%
-
Tax Rate 23.16% 25.97% 24.01% 23.77% 22.15% 24.91% 24.06% -
Total Cost 988,561 788,105 505,944 274,126 1,019,857 758,712 499,133 57.90%
-
Net Worth 465,413 455,649 431,239 427,985 408,457 380,764 359,582 18.82%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div 32,546 24,409 13,018 5,695 37,428 26,035 16,270 58.96%
Div Payout % 35.62% 34.27% 32.48% 29.08% 31.16% 31.90% 31.26% -
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 465,413 455,649 431,239 427,985 408,457 380,764 359,582 18.82%
NOSH 162,732 162,732 162,732 162,732 162,732 162,719 162,707 0.01%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin 8.46% 8.29% 7.34% 6.67% 10.54% 9.71% 9.44% -
ROE 19.63% 15.63% 9.30% 4.58% 29.40% 21.43% 14.48% -
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 663.62 528.07 335.54 180.49 700.51 516.41 338.76 56.75%
EPS 56.15 43.77 24.63 12.04 73.80 50.15 31.99 45.65%
DPS 20.00 15.00 8.00 3.50 23.00 16.00 10.00 58.94%
NAPS 2.86 2.80 2.65 2.63 2.51 2.34 2.21 18.81%
Adjusted Per Share Value based on latest NOSH - 162,732
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 249.24 198.33 126.02 67.79 263.10 193.94 127.21 56.77%
EPS 21.09 16.44 9.25 4.52 27.72 18.83 12.01 45.70%
DPS 7.51 5.63 3.00 1.31 8.64 6.01 3.76 58.80%
NAPS 1.0742 1.0516 0.9953 0.9878 0.9427 0.8788 0.8299 18.82%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 4.51 4.97 6.96 7.60 4.93 4.80 4.22 -
P/RPS 0.68 0.94 2.07 4.21 0.70 0.93 1.25 -33.43%
P/EPS 8.03 11.35 28.25 63.14 6.68 9.57 13.19 -28.23%
EY 12.45 8.81 3.54 1.58 14.97 10.45 7.58 39.33%
DY 4.43 3.02 1.15 0.46 4.67 3.33 2.37 51.91%
P/NAPS 1.58 1.78 2.63 2.89 1.96 2.05 1.91 -11.90%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 22/06/18 15/03/18 12/12/17 14/09/17 28/06/17 16/03/17 13/12/16 -
Price 5.10 4.54 6.01 7.30 6.85 5.16 4.11 -
P/RPS 0.77 0.86 1.79 4.04 0.98 1.00 1.21 -26.07%
P/EPS 9.08 10.37 24.40 60.65 9.28 10.29 12.85 -20.71%
EY 11.01 9.64 4.10 1.65 10.77 9.72 7.78 26.12%
DY 3.92 3.30 1.33 0.48 3.36 3.10 2.43 37.66%
P/NAPS 1.78 1.62 2.27 2.78 2.73 2.21 1.86 -2.89%

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