[MAGNI] YoY Annualized Quarter Result on 31-Jul-2014 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
12-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jul-2014 [#1]
Profit Trend
QoQ- -3.85%
YoY- 10.34%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 1,174,852 1,085,568 775,272 708,960 603,980 527,232 566,856 12.90%
PBT 102,780 123,920 81,928 53,796 48,776 44,720 39,540 17.24%
Tax -24,432 -29,800 -19,636 -13,460 -12,216 -11,192 -9,924 16.18%
NP 78,348 94,120 62,292 40,336 36,560 33,528 29,616 17.58%
-
NP to SH 78,348 94,116 62,292 40,336 36,556 33,524 29,616 17.58%
-
Tax Rate 23.77% 24.05% 23.97% 25.02% 25.05% 25.03% 25.10% -
Total Cost 1,096,504 991,448 712,980 668,624 567,420 493,704 537,240 12.61%
-
Net Worth 427,985 346,589 288,670 245,052 215,992 194,074 164,065 17.31%
Dividend
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div 22,782 32,543 - - - - - -
Div Payout % 29.08% 34.58% - - - - - -
Equity
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 427,985 346,589 288,670 245,052 215,992 194,074 164,065 17.31%
NOSH 162,732 162,717 108,522 108,430 108,539 108,421 105,170 7.53%
Ratio Analysis
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 6.67% 8.67% 8.03% 5.69% 6.05% 6.36% 5.22% -
ROE 18.31% 27.15% 21.58% 16.46% 16.92% 17.27% 18.05% -
Per Share
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 721.96 667.15 714.39 653.84 556.46 486.28 538.99 4.98%
EPS 48.16 57.84 57.40 37.20 33.68 30.92 28.16 9.34%
DPS 14.00 20.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.63 2.13 2.66 2.26 1.99 1.79 1.56 9.08%
Adjusted Per Share Value based on latest NOSH - 108,430
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 270.73 250.16 178.65 163.37 139.18 121.50 130.63 12.90%
EPS 18.05 21.69 14.35 9.30 8.42 7.73 6.82 17.59%
DPS 5.25 7.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9863 0.7987 0.6652 0.5647 0.4977 0.4472 0.3781 17.31%
Price Multiplier on Financial Quarter End Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 7.60 3.99 4.34 3.16 2.04 1.45 1.15 -
P/RPS 1.05 0.60 0.61 0.48 0.37 0.30 0.21 30.73%
P/EPS 15.79 6.90 7.56 8.49 6.06 4.69 4.08 25.27%
EY 6.33 14.50 13.23 11.77 16.51 21.32 24.49 -20.17%
DY 1.84 5.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.89 1.87 1.63 1.40 1.03 0.81 0.74 25.46%
Price Multiplier on Announcement Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 14/09/17 15/09/16 09/09/15 12/09/14 17/09/13 25/09/12 26/09/11 -
Price 7.30 4.15 4.39 3.05 2.04 1.62 1.11 -
P/RPS 1.01 0.62 0.61 0.47 0.37 0.33 0.21 29.89%
P/EPS 15.16 7.17 7.65 8.20 6.06 5.24 3.94 25.15%
EY 6.60 13.94 13.08 12.20 16.51 19.09 25.37 -20.08%
DY 1.92 4.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.78 1.95 1.65 1.35 1.03 0.91 0.71 25.51%

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