[MAGNI] YoY Annualized Quarter Result on 31-Jan-2015 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
16-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jan-2015 [#3]
Profit Trend
QoQ- 31.14%
YoY- 6.34%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 1,145,778 1,120,409 880,108 719,536 651,776 572,173 555,390 12.81%
PBT 128,288 144,884 111,077 63,148 59,609 50,764 42,969 19.97%
Tax -33,316 -36,090 -26,717 -15,708 -14,998 -12,741 -10,728 20.76%
NP 94,972 108,793 84,360 47,440 44,610 38,022 32,241 19.70%
-
NP to SH 94,973 108,805 84,360 47,437 44,610 38,021 32,241 19.70%
-
Tax Rate 25.97% 24.91% 24.05% 24.87% 25.16% 25.10% 24.97% -
Total Cost 1,050,806 1,011,616 795,748 672,096 607,165 534,150 523,149 12.31%
-
Net Worth 455,649 380,764 312,444 261,491 232,166 205,080 178,243 16.91%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div 32,546 34,713 28,206 7,233 7,232 7,233 - -
Div Payout % 34.27% 31.90% 33.44% 15.25% 16.21% 19.03% - -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 455,649 380,764 312,444 261,491 232,166 205,080 178,243 16.91%
NOSH 162,732 162,719 162,731 108,502 108,488 108,508 107,375 7.16%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 8.29% 9.71% 9.59% 6.59% 6.84% 6.65% 5.81% -
ROE 20.84% 28.58% 27.00% 18.14% 19.21% 18.54% 18.09% -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 704.09 688.55 540.83 663.15 600.78 527.31 517.24 5.26%
EPS 58.36 66.87 51.84 43.72 41.12 35.04 30.03 11.69%
DPS 20.00 21.33 17.33 6.67 6.67 6.67 0.00 -
NAPS 2.80 2.34 1.92 2.41 2.14 1.89 1.66 9.09%
Adjusted Per Share Value based on latest NOSH - 108,511
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 264.03 258.19 202.81 165.81 150.20 131.85 127.98 12.81%
EPS 21.89 25.07 19.44 10.93 10.28 8.76 7.43 19.71%
DPS 7.50 8.00 6.50 1.67 1.67 1.67 0.00 -
NAPS 1.05 0.8774 0.72 0.6026 0.535 0.4726 0.4107 16.91%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 4.97 4.80 4.17 2.82 2.19 1.45 1.26 -
P/RPS 0.71 0.70 0.77 0.43 0.36 0.27 0.24 19.79%
P/EPS 8.52 7.18 8.04 6.45 5.33 4.14 4.20 12.49%
EY 11.74 13.93 12.43 15.50 18.78 24.17 23.83 -11.11%
DY 4.02 4.44 4.16 2.36 3.04 4.60 0.00 -
P/NAPS 1.78 2.05 2.17 1.17 1.02 0.77 0.76 15.22%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 15/03/18 16/03/17 18/03/16 16/03/15 26/03/14 12/03/13 21/03/12 -
Price 4.54 5.16 4.48 2.91 2.38 1.46 1.22 -
P/RPS 0.64 0.75 0.83 0.44 0.40 0.28 0.24 17.74%
P/EPS 7.78 7.72 8.64 6.66 5.79 4.17 4.06 11.43%
EY 12.86 12.96 11.57 15.02 17.28 24.00 24.61 -10.24%
DY 4.41 4.13 3.87 2.29 2.80 4.57 0.00 -
P/NAPS 1.62 2.21 2.33 1.21 1.11 0.77 0.73 14.19%

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