[MAGNI] YoY Annualized Quarter Result on 31-Oct-2017 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
12-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Oct-2017 [#2]
Profit Trend
QoQ- 2.33%
YoY- -22.98%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 1,122,182 1,257,318 1,058,994 1,092,062 1,102,368 782,320 678,552 8.73%
PBT 124,604 156,668 119,042 105,510 137,078 98,314 48,542 16.99%
Tax -29,422 -35,914 -28,606 -25,336 -32,976 -23,906 -12,368 15.52%
NP 95,182 120,754 90,436 80,174 104,102 74,408 36,174 17.47%
-
NP to SH 95,182 120,754 90,436 80,174 104,100 74,408 36,172 17.48%
-
Tax Rate 23.61% 22.92% 24.03% 24.01% 24.06% 24.32% 25.48% -
Total Cost 1,027,000 1,136,564 968,558 1,011,888 998,266 707,912 642,378 8.12%
-
Net Worth 641,507 572,551 493,077 431,239 359,582 299,454 244,112 17.45%
Dividend
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Div 32,942 44,502 32,546 26,037 32,541 17,359 - -
Div Payout % 34.61% 36.85% 35.99% 32.48% 31.26% 23.33% - -
Equity
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 641,507 572,551 493,077 431,239 359,582 299,454 244,112 17.45%
NOSH 433,950 433,950 162,732 162,732 162,707 108,498 108,494 25.96%
Ratio Analysis
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin 8.48% 9.60% 8.54% 7.34% 9.44% 9.51% 5.33% -
ROE 14.84% 21.09% 18.34% 18.59% 28.95% 24.85% 14.82% -
Per Share
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 258.89 289.87 650.76 671.08 677.52 721.04 625.43 -13.65%
EPS 21.96 27.84 55.58 49.26 63.98 68.58 33.34 -6.71%
DPS 7.60 10.26 20.00 16.00 20.00 16.00 0.00 -
NAPS 1.48 1.32 3.03 2.65 2.21 2.76 2.25 -6.73%
Adjusted Per Share Value based on latest NOSH - 162,732
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 258.60 289.74 244.04 251.66 254.03 180.28 156.37 8.73%
EPS 21.93 27.83 20.84 18.48 23.99 17.15 8.34 17.46%
DPS 7.59 10.26 7.50 6.00 7.50 4.00 0.00 -
NAPS 1.4783 1.3194 1.1363 0.9938 0.8286 0.6901 0.5625 17.45%
Price Multiplier on Financial Quarter End Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 2.31 2.54 4.45 6.96 4.22 5.80 2.94 -
P/RPS 0.89 0.88 0.68 1.04 0.62 0.80 0.47 11.21%
P/EPS 10.52 9.12 8.01 14.13 6.60 8.46 8.82 2.97%
EY 9.51 10.96 12.49 7.08 15.16 11.82 11.34 -2.88%
DY 3.29 4.04 4.49 2.30 4.74 2.76 0.00 -
P/NAPS 1.56 1.92 1.47 2.63 1.91 2.10 1.31 2.95%
Price Multiplier on Announcement Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 03/12/20 10/12/19 12/12/18 12/12/17 13/12/16 22/12/15 03/12/14 -
Price 2.61 2.57 4.15 6.01 4.11 4.18 2.76 -
P/RPS 1.01 0.89 0.64 0.90 0.61 0.58 0.44 14.83%
P/EPS 11.89 9.23 7.47 12.20 6.42 6.10 8.28 6.21%
EY 8.41 10.83 13.39 8.20 15.57 16.41 12.08 -5.85%
DY 2.91 3.99 4.82 2.66 4.87 3.83 0.00 -
P/NAPS 1.76 1.95 1.37 2.27 1.86 1.51 1.23 6.14%

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