[MAGNI] QoQ Cumulative Quarter Result on 31-Jul-2018 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
12-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Jul-2018 [#1]
Profit Trend
QoQ- -75.91%
YoY- 12.38%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Revenue 1,073,109 838,493 529,497 273,741 1,079,927 859,334 546,031 57.09%
PBT 133,104 106,335 59,521 29,093 118,899 96,216 52,755 85.64%
Tax -30,479 -25,493 -14,303 -7,081 -27,533 -24,987 -12,668 79.84%
NP 102,625 80,842 45,218 22,012 91,366 71,229 40,087 87.46%
-
NP to SH 102,626 80,842 45,218 22,012 91,367 71,230 40,087 87.46%
-
Tax Rate 22.90% 23.97% 24.03% 24.34% 23.16% 25.97% 24.01% -
Total Cost 970,484 757,651 484,279 251,729 988,561 788,105 505,944 54.56%
-
Net Worth 528,879 520,742 493,077 486,568 465,413 455,649 431,239 14.61%
Dividend
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Div 37,428 29,291 16,273 8,136 32,546 24,409 13,018 102.58%
Div Payout % 36.47% 36.23% 35.99% 36.96% 35.62% 34.27% 32.48% -
Equity
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Net Worth 528,879 520,742 493,077 486,568 465,413 455,649 431,239 14.61%
NOSH 162,732 162,732 162,732 162,732 162,732 162,732 162,732 0.00%
Ratio Analysis
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
NP Margin 9.56% 9.64% 8.54% 8.04% 8.46% 8.29% 7.34% -
ROE 19.40% 15.52% 9.17% 4.52% 19.63% 15.63% 9.30% -
Per Share
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 659.43 515.26 325.38 168.22 663.62 528.07 335.54 57.09%
EPS 63.06 49.68 27.79 13.53 56.15 43.77 24.63 87.47%
DPS 23.00 18.00 10.00 5.00 20.00 15.00 8.00 102.58%
NAPS 3.25 3.20 3.03 2.99 2.86 2.80 2.65 14.61%
Adjusted Per Share Value based on latest NOSH - 162,732
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 247.67 193.52 122.21 63.18 249.24 198.33 126.02 57.09%
EPS 23.69 18.66 10.44 5.08 21.09 16.44 9.25 87.51%
DPS 8.64 6.76 3.76 1.88 7.51 5.63 3.00 102.81%
NAPS 1.2206 1.2019 1.138 1.123 1.0742 1.0516 0.9953 14.61%
Price Multiplier on Financial Quarter End Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 -
Price 4.65 4.36 4.45 4.80 4.51 4.97 6.96 -
P/RPS 0.71 0.85 1.37 2.85 0.68 0.94 2.07 -51.09%
P/EPS 7.37 8.78 16.01 35.49 8.03 11.35 28.25 -59.27%
EY 13.56 11.39 6.24 2.82 12.45 8.81 3.54 145.41%
DY 4.95 4.13 2.25 1.04 4.43 3.02 1.15 165.31%
P/NAPS 1.43 1.36 1.47 1.61 1.58 1.78 2.63 -33.45%
Price Multiplier on Announcement Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 21/06/19 18/03/19 12/12/18 12/09/18 22/06/18 15/03/18 12/12/17 -
Price 5.10 4.66 4.15 4.68 5.10 4.54 6.01 -
P/RPS 0.77 0.90 1.28 2.78 0.77 0.86 1.79 -43.10%
P/EPS 8.09 9.38 14.94 34.60 9.08 10.37 24.40 -52.19%
EY 12.37 10.66 6.70 2.89 11.01 9.64 4.10 109.21%
DY 4.51 3.86 2.41 1.07 3.92 3.30 1.33 126.21%
P/NAPS 1.57 1.46 1.37 1.57 1.78 1.62 2.27 -21.84%

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