[MAGNI] QoQ 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- 118.6%
YoY- 17.85%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
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 197,342 193,818 176,728 200,376 162,036 177,240 162,441 13.81%
PBT 28,675 20,482 22,045 23,090 10,822 13,449 10,705 92.52%
Tax -7,044 -4,909 -5,421 -5,597 -2,819 -3,365 -2,212 115.99%
NP 21,631 15,573 16,624 17,493 8,003 10,084 8,493 86.18%
-
NP to SH 21,631 15,573 16,626 17,492 8,002 10,084 8,492 86.19%
-
Tax Rate 24.56% 23.97% 24.59% 24.24% 26.05% 25.02% 20.66% -
Total Cost 175,711 178,245 160,104 182,883 154,033 167,156 153,948 9.18%
-
Net Worth 299,406 288,670 216,994 261,511 243,963 245,052 235,346 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 8,678 - 7,236 5,425 - - 8,676 0.01%
Div Payout % 40.12% - 43.53% 31.02% - - 102.17% -
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 299,406 288,670 216,994 261,511 243,963 245,052 235,346 17.35%
NOSH 108,480 108,522 108,497 108,511 108,428 108,430 108,454 0.01%
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 10.96% 8.03% 9.41% 8.73% 4.94% 5.69% 5.23% -
ROE 7.22% 5.39% 7.66% 6.69% 3.28% 4.12% 3.61% -
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 181.91 178.60 162.89 184.66 149.44 163.46 149.78 13.79%
EPS 19.94 14.35 10.22 16.12 7.38 9.30 7.83 86.16%
DPS 8.00 0.00 6.67 5.00 0.00 0.00 8.00 0.00%
NAPS 2.76 2.66 2.00 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 45.55 44.73 40.79 46.25 37.40 40.91 37.49 13.82%
EPS 4.99 3.59 3.84 4.04 1.85 2.33 1.96 86.13%
DPS 2.00 0.00 1.67 1.25 0.00 0.00 2.00 0.00%
NAPS 0.691 0.6662 0.5008 0.6036 0.5631 0.5656 0.5432 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 3.19 2.43 1.95 1.53 1.97 1.93 1.80 46.29%
P/EPS 29.09 30.24 20.69 17.49 39.84 33.98 34.36 -10.47%
EY 3.44 3.31 4.83 5.72 2.51 2.94 2.91 11.76%
DY 1.38 0.00 2.10 1.77 0.00 0.00 2.97 -39.92%
P/NAPS 2.10 1.63 1.59 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 2.30 2.46 2.21 1.58 1.85 1.87 2.01 9.37%
P/EPS 20.96 30.59 23.49 18.05 37.40 32.80 38.44 -33.18%
EY 4.77 3.27 4.26 5.54 2.67 3.05 2.60 49.69%
DY 1.91 0.00 1.85 1.72 0.00 0.00 2.66 -19.76%
P/NAPS 1.51 1.65 1.80 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