[MAGNI] QoQ TTM Result on 31-Jul-2016 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
15-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jul-2016 [#1]
Profit Trend
QoQ- 9.69%
YoY- 56.12%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 1,139,952 1,034,292 1,014,090 931,640 854,066 836,809 768,264 30.12%
PBT 154,266 132,628 126,655 117,771 107,273 105,353 94,292 38.88%
Tax -34,171 -32,188 -29,693 -27,699 -25,158 -25,459 -22,971 30.34%
NP 120,095 100,440 96,962 90,072 82,115 79,894 71,321 41.58%
-
NP to SH 120,100 100,447 96,959 90,070 82,114 79,896 71,323 41.58%
-
Tax Rate 22.15% 24.27% 23.44% 23.52% 23.45% 24.17% 24.36% -
Total Cost 1,019,857 933,852 917,128 841,568 771,951 756,915 696,943 28.92%
-
Net Worth 408,457 380,816 359,550 346,589 322,203 312,401 216,960 52.52%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div 37,426 34,171 32,542 33,086 24,950 24,050 19,528 54.35%
Div Payout % 31.16% 34.02% 33.56% 36.73% 30.38% 30.10% 27.38% -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 408,457 380,816 359,550 346,589 322,203 312,401 216,960 52.52%
NOSH 162,732 162,742 162,692 162,717 162,728 162,709 108,480 31.07%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 10.54% 9.71% 9.56% 9.67% 9.61% 9.55% 9.28% -
ROE 29.40% 26.38% 26.97% 25.99% 25.49% 25.57% 32.87% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 700.51 635.54 623.32 572.55 524.84 514.30 708.21 -0.72%
EPS 73.80 61.72 59.60 55.35 50.46 49.10 65.75 8.01%
DPS 23.00 21.00 20.00 20.33 15.33 14.78 18.00 17.77%
NAPS 2.51 2.34 2.21 2.13 1.98 1.92 2.00 16.36%
Adjusted Per Share Value based on latest NOSH - 162,717
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 262.69 238.34 233.69 214.69 196.81 192.84 177.04 30.12%
EPS 27.68 23.15 22.34 20.76 18.92 18.41 16.44 41.57%
DPS 8.62 7.87 7.50 7.62 5.75 5.54 4.50 54.30%
NAPS 0.9413 0.8776 0.8286 0.7987 0.7425 0.7199 0.50 52.52%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 4.93 4.80 4.22 3.99 4.23 4.17 5.80 -
P/RPS 0.70 0.76 0.68 0.70 0.81 0.81 0.82 -10.01%
P/EPS 6.68 7.78 7.08 7.21 8.38 8.49 8.82 -16.92%
EY 14.97 12.86 14.12 13.87 11.93 11.78 11.34 20.35%
DY 4.67 4.37 4.74 5.10 3.62 3.54 3.10 31.44%
P/NAPS 1.96 2.05 1.91 1.87 2.14 2.17 2.90 -23.00%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/06/17 16/03/17 13/12/16 15/09/16 23/06/16 18/03/16 22/12/15 -
Price 6.85 5.16 4.11 4.15 4.12 4.48 4.18 -
P/RPS 0.98 0.81 0.66 0.72 0.79 0.87 0.59 40.29%
P/EPS 9.28 8.36 6.90 7.50 8.16 9.12 6.36 28.67%
EY 10.77 11.96 14.50 13.34 12.25 10.96 15.73 -22.33%
DY 3.36 4.07 4.87 4.90 3.72 3.30 4.31 -15.30%
P/NAPS 2.73 2.21 1.86 1.95 2.08 2.33 2.09 19.51%

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