[MAGNI] QoQ TTM 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- 12.02%
YoY- 81.29%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 1,014,090 931,640 854,066 836,809 768,264 732,958 716,380 25.94%
PBT 126,655 117,771 107,273 105,353 94,292 76,439 69,406 49.05%
Tax -29,693 -27,699 -25,158 -25,459 -22,971 -18,746 -17,202 43.65%
NP 96,962 90,072 82,115 79,894 71,321 57,693 52,204 50.81%
-
NP to SH 96,959 90,070 82,114 79,896 71,323 57,694 52,205 50.81%
-
Tax Rate 23.44% 23.52% 23.45% 24.17% 24.36% 24.52% 24.78% -
Total Cost 917,128 841,568 771,951 756,915 696,943 675,265 664,176 23.88%
-
Net Worth 359,550 346,589 322,203 312,401 216,960 217,045 216,994 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 32,542 33,086 24,950 24,050 19,528 10,850 10,850 107.28%
Div Payout % 33.56% 36.73% 30.38% 30.10% 27.38% 18.81% 20.78% -
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 359,550 346,589 322,203 312,401 216,960 217,045 216,994 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 9.56% 9.67% 9.61% 9.55% 9.28% 7.87% 7.29% -
ROE 26.97% 25.99% 25.49% 25.57% 32.87% 26.58% 24.06% -
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 623.32 572.55 524.84 514.30 708.21 675.40 660.27 -3.74%
EPS 59.60 55.35 50.46 49.10 65.75 53.16 48.12 15.25%
DPS 20.00 20.33 15.33 14.78 18.00 10.00 10.00 58.40%
NAPS 2.21 2.13 1.98 1.92 2.00 2.00 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 234.05 215.02 197.12 193.13 177.31 169.16 165.34 25.93%
EPS 22.38 20.79 18.95 18.44 16.46 13.32 12.05 50.81%
DPS 7.51 7.64 5.76 5.55 4.51 2.50 2.50 107.50%
NAPS 0.8298 0.7999 0.7436 0.721 0.5007 0.5009 0.5008 39.81%
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 0.68 0.70 0.81 0.81 0.82 0.64 0.48 26.00%
P/EPS 7.08 7.21 8.38 8.49 8.82 8.16 6.59 4.87%
EY 14.12 13.87 11.93 11.78 11.34 12.25 15.18 -4.69%
DY 4.74 5.10 3.62 3.54 3.10 2.30 3.15 31.15%
P/NAPS 1.91 1.87 2.14 2.17 2.90 2.17 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 0.66 0.72 0.79 0.87 0.59 0.65 0.55 12.86%
P/EPS 6.90 7.50 8.16 9.12 6.36 8.26 7.48 -5.21%
EY 14.50 13.34 12.25 10.96 15.73 12.11 13.37 5.53%
DY 4.87 4.90 3.72 3.30 4.31 2.28 2.78 45.07%
P/NAPS 1.86 1.95 2.08 2.33 2.09 2.20 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