[MAGNI] QoQ 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- -49.12%
YoY- -16.75%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Quarter Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 220,593 313,303 252,318 293,713 299,645 289,123 279,792 -14.69%
PBT 22,683 43,461 27,060 25,695 45,603 40,124 37,559 -28.61%
Tax -2,546 -12,319 -6,560 -6,108 -7,103 -10,580 -9,038 -57.12%
NP 20,137 31,142 20,500 19,587 38,500 29,544 28,521 -20.76%
-
NP to SH 20,137 31,143 20,500 19,587 38,497 29,554 28,520 -20.75%
-
Tax Rate 11.22% 28.34% 24.24% 23.77% 15.58% 26.37% 24.06% -
Total Cost 200,456 282,161 231,818 274,126 261,145 259,579 251,271 -14.01%
-
Net Worth 465,413 455,649 431,239 427,985 408,457 380,816 359,550 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 8,136 11,391 7,322 5,695 11,391 9,764 8,134 0.01%
Div Payout % 40.41% 36.58% 35.72% 29.08% 29.59% 33.04% 28.52% -
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 465,413 455,649 431,239 427,985 408,457 380,816 359,550 18.82%
NOSH 162,732 162,732 162,732 162,732 162,732 162,742 162,692 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 9.13% 9.94% 8.12% 6.67% 12.85% 10.22% 10.19% -
ROE 4.33% 6.83% 4.75% 4.58% 9.42% 7.76% 7.93% -
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 135.56 192.53 155.05 180.49 184.13 177.66 171.98 -14.70%
EPS 12.37 19.14 12.60 12.04 23.66 18.16 17.53 -20.78%
DPS 5.00 7.00 4.50 3.50 7.00 6.00 5.00 0.00%
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 50.91 72.31 58.23 67.79 69.16 66.73 64.57 -14.69%
EPS 4.65 7.19 4.73 4.52 8.88 6.82 6.58 -20.71%
DPS 1.88 2.63 1.69 1.31 2.63 2.25 1.88 0.00%
NAPS 1.0742 1.0516 0.9953 0.9878 0.9427 0.8789 0.8298 18.83%
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 3.33 2.58 4.49 4.21 2.68 2.70 2.45 22.77%
P/EPS 36.45 25.97 55.25 63.14 20.84 26.43 24.07 31.97%
EY 2.74 3.85 1.81 1.58 4.80 3.78 4.15 -24.23%
DY 1.11 1.41 0.65 0.46 1.42 1.25 1.18 -4.00%
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 3.76 2.36 3.88 4.04 3.72 2.90 2.39 35.37%
P/EPS 41.21 23.72 47.71 60.65 28.96 28.41 23.45 45.77%
EY 2.43 4.22 2.10 1.65 3.45 3.52 4.27 -31.39%
DY 0.98 1.54 0.75 0.48 1.02 1.16 1.22 -13.62%
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