[MAGNI] YoY Annualized Quarter 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- 13.37%
YoY- 77.83%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 1,117,990 1,145,778 1,120,409 880,108 719,536 651,776 572,173 11.80%
PBT 141,780 128,288 144,884 111,077 63,148 59,609 50,764 18.66%
Tax -33,990 -33,316 -36,090 -26,717 -15,708 -14,998 -12,741 17.75%
NP 107,789 94,972 108,793 84,360 47,440 44,610 38,022 18.95%
-
NP to SH 107,789 94,973 108,805 84,360 47,437 44,610 38,021 18.95%
-
Tax Rate 23.97% 25.97% 24.91% 24.05% 24.87% 25.16% 25.10% -
Total Cost 1,010,201 1,050,806 1,011,616 795,748 672,096 607,165 534,150 11.19%
-
Net Worth 520,742 455,649 380,764 312,444 261,491 232,166 205,080 16.79%
Dividend
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Div 39,055 32,546 34,713 28,206 7,233 7,232 7,233 32.43%
Div Payout % 36.23% 34.27% 31.90% 33.44% 15.25% 16.21% 19.03% -
Equity
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 520,742 455,649 380,764 312,444 261,491 232,166 205,080 16.79%
NOSH 162,732 162,732 162,719 162,731 108,502 108,488 108,508 6.98%
Ratio Analysis
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
NP Margin 9.64% 8.29% 9.71% 9.59% 6.59% 6.84% 6.65% -
ROE 20.70% 20.84% 28.58% 27.00% 18.14% 19.21% 18.54% -
Per Share
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 687.01 704.09 688.55 540.83 663.15 600.78 527.31 4.50%
EPS 66.24 58.36 66.87 51.84 43.72 41.12 35.04 11.19%
DPS 24.00 20.00 21.33 17.33 6.67 6.67 6.67 23.77%
NAPS 3.20 2.80 2.34 1.92 2.41 2.14 1.89 9.16%
Adjusted Per Share Value based on latest NOSH - 162,709
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 257.63 264.03 258.19 202.81 165.81 150.20 131.85 11.80%
EPS 24.84 21.89 25.07 19.44 10.93 10.28 8.76 18.96%
DPS 9.00 7.50 8.00 6.50 1.67 1.67 1.67 32.39%
NAPS 1.20 1.05 0.8774 0.72 0.6026 0.535 0.4726 16.79%
Price Multiplier on Financial Quarter End Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 -
Price 4.36 4.97 4.80 4.17 2.82 2.19 1.45 -
P/RPS 0.63 0.71 0.70 0.77 0.43 0.36 0.27 15.15%
P/EPS 6.58 8.52 7.18 8.04 6.45 5.33 4.14 8.02%
EY 15.19 11.74 13.93 12.43 15.50 18.78 24.17 -7.44%
DY 5.50 4.02 4.44 4.16 2.36 3.04 4.60 3.02%
P/NAPS 1.36 1.78 2.05 2.17 1.17 1.02 0.77 9.94%
Price Multiplier on Announcement Date
31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 18/03/19 15/03/18 16/03/17 18/03/16 16/03/15 26/03/14 12/03/13 -
Price 4.66 4.54 5.16 4.48 2.91 2.38 1.46 -
P/RPS 0.68 0.64 0.75 0.83 0.44 0.40 0.28 15.92%
P/EPS 7.04 7.78 7.72 8.64 6.66 5.79 4.17 9.11%
EY 14.21 12.86 12.96 11.57 15.02 17.28 24.00 -8.36%
DY 5.15 4.41 4.13 3.87 2.29 2.80 4.57 2.01%
P/NAPS 1.46 1.62 2.21 2.33 1.21 1.11 0.77 11.24%

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