[MAGNI] YoY Cumulative Quarter Result on 31-Oct-2014 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
03-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Oct-2014 [#2]
Profit Trend
QoQ- 79.35%
YoY- -2.85%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 546,031 551,184 391,160 339,276 301,760 266,937 282,620 11.59%
PBT 52,755 68,539 49,157 24,271 24,847 24,908 21,727 15.91%
Tax -12,668 -16,488 -11,953 -6,184 -6,230 -6,249 -5,475 14.99%
NP 40,087 52,051 37,204 18,087 18,617 18,659 16,252 16.22%
-
NP to SH 40,087 52,050 37,204 18,086 18,616 18,658 16,252 16.22%
-
Tax Rate 24.01% 24.06% 24.32% 25.48% 25.07% 25.09% 25.20% -
Total Cost 505,944 499,133 353,956 321,189 283,143 248,278 266,368 11.27%
-
Net Worth 431,239 359,582 299,454 244,112 216,969 195,258 168,824 16.90%
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div 13,018 16,270 8,679 - - - - -
Div Payout % 32.48% 31.26% 23.33% - - - - -
Equity
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 431,239 359,582 299,454 244,112 216,969 195,258 168,824 16.90%
NOSH 162,732 162,707 108,498 108,494 108,484 108,476 106,850 7.25%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 7.34% 9.44% 9.51% 5.33% 6.17% 6.99% 5.75% -
ROE 9.30% 14.48% 12.42% 7.41% 8.58% 9.56% 9.63% -
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 335.54 338.76 360.52 312.71 278.16 246.08 264.50 4.04%
EPS 24.63 31.99 34.29 16.67 17.16 17.20 15.21 8.35%
DPS 8.00 10.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 2.65 2.21 2.76 2.25 2.00 1.80 1.58 8.99%
Adjusted Per Share Value based on latest NOSH - 108,428
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 125.83 127.02 90.14 78.18 69.54 61.51 65.13 11.58%
EPS 9.24 11.99 8.57 4.17 4.29 4.30 3.75 16.20%
DPS 3.00 3.75 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.9938 0.8286 0.6901 0.5625 0.50 0.45 0.389 16.90%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 6.96 4.22 5.80 2.94 2.30 1.49 1.29 -
P/RPS 2.07 1.25 1.61 0.94 0.83 0.61 0.49 27.11%
P/EPS 28.25 13.19 16.91 17.64 13.40 8.66 8.48 22.18%
EY 3.54 7.58 5.91 5.67 7.46 11.54 11.79 -18.15%
DY 1.15 2.37 1.38 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 1.91 2.10 1.31 1.15 0.83 0.82 21.41%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 12/12/17 13/12/16 22/12/15 03/12/14 09/12/13 17/12/12 15/12/11 -
Price 6.01 4.11 4.18 2.76 2.46 1.45 1.23 -
P/RPS 1.79 1.21 1.16 0.88 0.88 0.59 0.47 24.94%
P/EPS 24.40 12.85 12.19 16.56 14.34 8.43 8.09 20.18%
EY 4.10 7.78 8.20 6.04 6.98 11.86 12.37 -16.79%
DY 1.33 2.43 1.91 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 1.86 1.51 1.23 1.23 0.81 0.78 19.46%

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