[MAGNI] QoQ TTM Result on 30-Apr-2016 [#4]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
23-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
30-Apr-2016 [#4]
Profit Trend
QoQ- 2.78%
YoY- 57.29%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Revenue 1,034,292 1,014,090 931,640 854,066 836,809 768,264 732,958 25.67%
PBT 132,628 126,655 117,771 107,273 105,353 94,292 76,439 44.15%
Tax -32,188 -29,693 -27,699 -25,158 -25,459 -22,971 -18,746 43.15%
NP 100,440 96,962 90,072 82,115 79,894 71,321 57,693 44.47%
-
NP to SH 100,447 96,959 90,070 82,114 79,896 71,323 57,694 44.48%
-
Tax Rate 24.27% 23.44% 23.52% 23.45% 24.17% 24.36% 24.52% -
Total Cost 933,852 917,128 841,568 771,951 756,915 696,943 675,265 24.00%
-
Net Worth 380,816 359,550 346,589 322,203 312,401 216,960 217,045 45.22%
Dividend
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Div 34,171 32,542 33,086 24,950 24,050 19,528 10,850 114.11%
Div Payout % 34.02% 33.56% 36.73% 30.38% 30.10% 27.38% 18.81% -
Equity
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Net Worth 380,816 359,550 346,589 322,203 312,401 216,960 217,045 45.22%
NOSH 162,742 162,692 162,717 162,728 162,709 108,480 108,522 30.85%
Ratio Analysis
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
NP Margin 9.71% 9.56% 9.67% 9.61% 9.55% 9.28% 7.87% -
ROE 26.38% 26.97% 25.99% 25.49% 25.57% 32.87% 26.58% -
Per Share
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 635.54 623.32 572.55 524.84 514.30 708.21 675.40 -3.95%
EPS 61.72 59.60 55.35 50.46 49.10 65.75 53.16 10.41%
DPS 21.00 20.00 20.33 15.33 14.78 18.00 10.00 63.62%
NAPS 2.34 2.21 2.13 1.98 1.92 2.00 2.00 10.98%
Adjusted Per Share Value based on latest NOSH - 162,728
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 238.34 233.69 214.69 196.81 192.84 177.04 168.90 25.67%
EPS 23.15 22.34 20.76 18.92 18.41 16.44 13.30 44.45%
DPS 7.87 7.50 7.62 5.75 5.54 4.50 2.50 114.04%
NAPS 0.8776 0.8286 0.7987 0.7425 0.7199 0.50 0.5002 45.22%
Price Multiplier on Financial Quarter End Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 -
Price 4.80 4.22 3.99 4.23 4.17 5.80 4.34 -
P/RPS 0.76 0.68 0.70 0.81 0.81 0.82 0.64 12.08%
P/EPS 7.78 7.08 7.21 8.38 8.49 8.82 8.16 -3.11%
EY 12.86 14.12 13.87 11.93 11.78 11.34 12.25 3.27%
DY 4.37 4.74 5.10 3.62 3.54 3.10 2.30 53.10%
P/NAPS 2.05 1.91 1.87 2.14 2.17 2.90 2.17 -3.70%
Price Multiplier on Announcement Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 16/03/17 13/12/16 15/09/16 23/06/16 18/03/16 22/12/15 09/09/15 -
Price 5.16 4.11 4.15 4.12 4.48 4.18 4.39 -
P/RPS 0.81 0.66 0.72 0.79 0.87 0.59 0.65 15.72%
P/EPS 8.36 6.90 7.50 8.16 9.12 6.36 8.26 0.80%
EY 11.96 14.50 13.34 12.25 10.96 15.73 12.11 -0.82%
DY 4.07 4.87 4.90 3.72 3.30 4.31 2.28 46.89%
P/NAPS 2.21 1.86 1.95 2.08 2.33 2.09 2.20 0.30%

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