[MAGNI] QoQ Quarter Result on 31-Jan-2016 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
18-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jan-2016 [#3]
Profit Trend
QoQ- 20.5%
YoY- 49.02%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Quarter Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 279,792 271,392 193,985 268,921 197,342 193,818 176,728 35.64%
PBT 37,559 30,980 23,965 34,151 28,675 20,482 22,045 42.41%
Tax -9,038 -7,450 -5,120 -8,085 -7,044 -4,909 -5,421 40.38%
NP 28,521 23,530 18,845 26,066 21,631 15,573 16,624 43.07%
-
NP to SH 28,520 23,529 18,844 26,066 21,631 15,573 16,626 43.06%
-
Tax Rate 24.06% 24.05% 21.36% 23.67% 24.56% 23.97% 24.59% -
Total Cost 251,271 247,862 175,140 242,855 175,711 178,245 160,104 34.86%
-
Net Worth 359,550 346,589 322,203 312,401 299,406 288,670 216,994 39.81%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div 8,134 8,135 8,136 8,135 8,678 - 7,236 8.07%
Div Payout % 28.52% 34.58% 43.18% 31.21% 40.12% - 43.53% -
Equity
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 359,550 346,589 322,203 312,401 299,406 288,670 216,994 39.81%
NOSH 162,692 162,717 162,728 162,709 108,480 108,522 108,497 30.84%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin 10.19% 8.67% 9.71% 9.69% 10.96% 8.03% 9.41% -
ROE 7.93% 6.79% 5.85% 8.34% 7.22% 5.39% 7.66% -
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 171.98 166.79 119.21 165.28 181.91 178.60 162.89 3.66%
EPS 17.53 14.46 11.58 16.02 19.94 14.35 10.22 43.05%
DPS 5.00 5.00 5.00 5.00 8.00 0.00 6.67 -17.40%
NAPS 2.21 2.13 1.98 1.92 2.76 2.66 2.00 6.85%
Adjusted Per Share Value based on latest NOSH - 162,709
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 64.48 62.54 44.70 61.97 45.48 44.66 40.73 35.64%
EPS 6.57 5.42 4.34 6.01 4.98 3.59 3.83 43.06%
DPS 1.87 1.87 1.87 1.87 2.00 0.00 1.67 7.79%
NAPS 0.8286 0.7987 0.7425 0.7199 0.69 0.6652 0.50 39.82%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 4.22 3.99 4.23 4.17 5.80 4.34 3.17 -
P/RPS 2.45 2.39 3.55 2.52 3.19 2.43 1.95 16.35%
P/EPS 24.07 27.59 36.53 26.03 29.09 30.24 20.69 10.56%
EY 4.15 3.62 2.74 3.84 3.44 3.31 4.83 -9.57%
DY 1.18 1.25 1.18 1.20 1.38 0.00 2.10 -31.78%
P/NAPS 1.91 1.87 2.14 2.17 2.10 1.63 1.59 12.94%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 13/12/16 15/09/16 23/06/16 18/03/16 22/12/15 09/09/15 23/06/15 -
Price 4.11 4.15 4.12 4.48 4.18 4.39 3.60 -
P/RPS 2.39 2.49 3.46 2.71 2.30 2.46 2.21 5.33%
P/EPS 23.45 28.70 35.58 27.97 20.96 30.59 23.49 -0.11%
EY 4.27 3.48 2.81 3.58 4.77 3.27 4.26 0.15%
DY 1.22 1.20 1.21 1.12 1.91 0.00 1.85 -24.14%
P/NAPS 1.86 1.95 2.08 2.33 1.51 1.65 1.80 2.19%

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