[MAGNI] QoQ TTM Result on 31-Jan-2017 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
16-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jan-2017 [#3]
Profit Trend
QoQ- 3.6%
YoY- 25.72%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 1,134,799 1,162,273 1,139,952 1,034,292 1,014,090 931,640 854,066 20.79%
PBT 138,482 148,981 154,266 132,628 126,655 117,771 107,273 18.50%
Tax -30,351 -32,829 -34,171 -32,188 -29,693 -27,699 -25,158 13.28%
NP 108,131 116,152 120,095 100,440 96,962 90,072 82,115 20.07%
-
NP to SH 108,138 116,158 120,100 100,447 96,959 90,070 82,114 20.08%
-
Tax Rate 21.92% 22.04% 22.15% 24.27% 23.44% 23.52% 23.45% -
Total Cost 1,026,668 1,046,121 1,019,857 933,852 917,128 841,568 771,951 20.87%
-
Net Worth 431,239 427,985 408,457 380,816 359,550 346,589 322,203 21.38%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Div 34,174 34,986 37,426 34,171 32,542 33,086 24,950 23.26%
Div Payout % 31.60% 30.12% 31.16% 34.02% 33.56% 36.73% 30.38% -
Equity
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 431,239 427,985 408,457 380,816 359,550 346,589 322,203 21.38%
NOSH 162,732 162,732 162,732 162,742 162,692 162,717 162,728 0.00%
Ratio Analysis
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin 9.53% 9.99% 10.54% 9.71% 9.56% 9.67% 9.61% -
ROE 25.08% 27.14% 29.40% 26.38% 26.97% 25.99% 25.49% -
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 697.34 714.23 700.51 635.54 623.32 572.55 524.84 20.79%
EPS 66.45 71.38 73.80 61.72 59.60 55.35 50.46 20.08%
DPS 21.00 21.50 23.00 21.00 20.00 20.33 15.33 23.27%
NAPS 2.65 2.63 2.51 2.34 2.21 2.13 1.98 21.38%
Adjusted Per Share Value based on latest NOSH - 162,742
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 261.91 268.25 263.10 238.71 234.05 215.02 197.12 20.79%
EPS 24.96 26.81 27.72 23.18 22.38 20.79 18.95 20.09%
DPS 7.89 8.07 8.64 7.89 7.51 7.64 5.76 23.26%
NAPS 0.9953 0.9878 0.9427 0.8789 0.8298 0.7999 0.7436 21.38%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 6.96 7.60 4.93 4.80 4.22 3.99 4.23 -
P/RPS 1.00 1.06 0.70 0.76 0.68 0.70 0.81 15.03%
P/EPS 10.47 10.65 6.68 7.78 7.08 7.21 8.38 15.95%
EY 9.55 9.39 14.97 12.86 14.12 13.87 11.93 -13.75%
DY 3.02 2.83 4.67 4.37 4.74 5.10 3.62 -11.35%
P/NAPS 2.63 2.89 1.96 2.05 1.91 1.87 2.14 14.69%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 12/12/17 14/09/17 28/06/17 16/03/17 13/12/16 15/09/16 23/06/16 -
Price 6.01 7.30 6.85 5.16 4.11 4.15 4.12 -
P/RPS 0.86 1.02 0.98 0.81 0.66 0.72 0.79 5.80%
P/EPS 9.04 10.23 9.28 8.36 6.90 7.50 8.16 7.04%
EY 11.06 9.78 10.77 11.96 14.50 13.34 12.25 -6.56%
DY 3.49 2.95 3.36 4.07 4.87 4.90 3.72 -4.15%
P/NAPS 2.27 2.78 2.73 2.21 1.86 1.95 2.08 5.98%

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