[MAGNI] YoY Annualized Quarter Result on 30-Apr-2014 [#4]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
26-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
30-Apr-2014 [#4]
Profit Trend
QoQ- -5.96%
YoY- 17.08%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 1,139,952 854,066 716,380 651,273 565,817 534,123 443,657 17.01%
PBT 154,266 107,273 69,406 55,412 48,013 40,874 23,259 37.03%
Tax -34,171 -25,159 -17,202 -13,461 -12,181 -10,236 -5,999 33.60%
NP 120,095 82,114 52,204 41,951 35,832 30,638 17,260 38.12%
-
NP to SH 120,101 82,113 52,204 41,950 35,830 30,638 17,258 38.13%
-
Tax Rate 22.15% 23.45% 24.78% 24.29% 25.37% 25.04% 25.79% -
Total Cost 1,019,857 771,952 664,176 609,322 529,985 503,485 426,397 15.62%
-
Net Worth 408,457 322,207 182,243 235,406 207,232 185,162 157,455 17.20%
Dividend
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div 37,428 29,291 10,847 14,102 14,104 6,459 6,215 34.84%
Div Payout % 31.16% 35.67% 20.78% 33.62% 39.37% 21.08% 36.01% -
Equity
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 408,457 322,207 182,243 235,406 207,232 185,162 157,455 17.20%
NOSH 162,732 162,730 108,478 108,482 108,498 107,652 103,589 7.81%
Ratio Analysis
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 10.54% 9.61% 7.29% 6.44% 6.33% 5.74% 3.89% -
ROE 29.40% 25.48% 28.65% 17.82% 17.29% 16.55% 10.96% -
Per Share
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 700.51 524.83 660.39 600.35 521.50 496.15 428.28 8.53%
EPS 73.80 50.46 32.08 38.67 33.03 28.46 16.66 28.12%
DPS 23.00 18.00 10.00 13.00 13.00 6.00 6.00 25.07%
NAPS 2.51 1.98 1.68 2.17 1.91 1.72 1.52 8.71%
Adjusted Per Share Value based on latest NOSH - 108,454
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 262.69 196.81 165.08 150.08 130.39 123.08 102.24 17.01%
EPS 27.68 18.92 12.03 9.67 8.26 7.06 3.98 38.11%
DPS 8.63 6.75 2.50 3.25 3.25 1.49 1.43 34.89%
NAPS 0.9413 0.7425 0.42 0.5425 0.4775 0.4267 0.3628 17.20%
Price Multiplier on Financial Quarter End Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 4.93 4.23 3.17 2.69 1.68 1.31 1.33 -
P/RPS 0.70 0.81 0.48 0.45 0.32 0.26 0.31 14.52%
P/EPS 6.68 8.38 6.59 6.96 5.09 4.60 7.98 -2.91%
EY 14.97 11.93 15.18 14.38 19.66 21.73 12.53 3.00%
DY 4.67 4.26 3.15 4.83 7.74 4.58 4.51 0.58%
P/NAPS 1.96 2.14 1.89 1.24 0.88 0.76 0.88 14.26%
Price Multiplier on Announcement Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/06/17 23/06/16 23/06/15 26/06/14 26/06/13 28/06/12 30/06/11 -
Price 6.85 4.12 3.60 3.01 1.95 1.47 1.39 -
P/RPS 0.98 0.79 0.55 0.50 0.37 0.30 0.32 20.48%
P/EPS 9.28 8.16 7.48 7.78 5.90 5.17 8.34 1.79%
EY 10.77 12.25 13.37 12.85 16.94 19.36 11.99 -1.77%
DY 3.36 4.37 2.78 4.32 6.67 4.08 4.32 -4.09%
P/NAPS 2.73 2.08 2.14 1.39 1.02 0.85 0.91 20.07%

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