[MAGNI] YoY Quarter Result on 30-Apr-2018 [#4]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
22-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
30-Apr-2018 [#4]
Profit Trend
QoQ- -35.34%
YoY- -47.69%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Quarter Result
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 297,538 263,384 234,616 220,593 299,645 193,985 176,728 9.06%
PBT 41,628 36,737 26,769 22,683 45,603 23,965 22,045 11.16%
Tax -11,009 -7,971 -4,986 -2,546 -7,103 -5,120 -5,421 12.52%
NP 30,619 28,766 21,783 20,137 38,500 18,845 16,624 10.70%
-
NP to SH 30,621 28,766 21,784 20,137 38,497 18,844 16,626 10.70%
-
Tax Rate 26.45% 21.70% 18.63% 11.22% 15.58% 21.36% 24.59% -
Total Cost 266,919 234,618 212,833 200,456 261,145 175,140 160,104 8.88%
-
Net Worth 693,521 606,831 528,879 465,413 408,457 322,203 216,994 21.34%
Dividend
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Div 12,136 6,501 8,136 8,136 11,391 8,136 7,236 8.99%
Div Payout % 39.63% 22.60% 37.35% 40.41% 29.59% 43.18% 43.53% -
Equity
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 693,521 606,831 528,879 465,413 408,457 322,203 216,994 21.34%
NOSH 433,950 433,950 162,732 162,732 162,732 162,728 108,497 25.96%
Ratio Analysis
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin 10.29% 10.92% 9.28% 9.13% 12.85% 9.71% 9.41% -
ROE 4.42% 4.74% 4.12% 4.33% 9.42% 5.85% 7.66% -
Per Share
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 68.64 60.76 144.17 135.56 184.13 119.21 162.89 -13.40%
EPS 7.06 6.64 13.39 12.37 23.66 11.58 10.22 -5.97%
DPS 2.80 1.50 5.00 5.00 7.00 5.00 6.67 -13.45%
NAPS 1.60 1.40 3.25 2.86 2.51 1.98 2.00 -3.64%
Adjusted Per Share Value based on latest NOSH - 162,732
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 68.57 60.69 54.07 50.83 69.05 44.70 40.73 9.06%
EPS 7.06 6.63 5.02 4.64 8.87 4.34 3.83 10.72%
DPS 2.80 1.50 1.88 1.88 2.63 1.87 1.67 8.98%
NAPS 1.5982 1.3984 1.2188 1.0725 0.9413 0.7425 0.50 21.34%
Price Multiplier on Financial Quarter End Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 -
Price 2.31 1.88 4.65 4.51 4.93 4.23 3.17 -
P/RPS 3.37 3.09 3.23 3.33 2.68 3.55 1.95 9.53%
P/EPS 32.70 28.33 34.74 36.45 20.84 36.53 20.69 7.91%
EY 3.06 3.53 2.88 2.74 4.80 2.74 4.83 -7.31%
DY 1.21 0.80 1.08 1.11 1.42 1.18 2.10 -8.77%
P/NAPS 1.44 1.34 1.43 1.58 1.96 2.14 1.59 -1.63%
Price Multiplier on Announcement Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 23/06/21 22/06/20 21/06/19 22/06/18 28/06/17 23/06/16 23/06/15 -
Price 2.37 2.11 5.10 5.10 6.85 4.12 3.60 -
P/RPS 3.45 3.47 3.54 3.76 3.72 3.46 2.21 7.69%
P/EPS 33.55 31.79 38.10 41.21 28.96 35.58 23.49 6.11%
EY 2.98 3.15 2.62 2.43 3.45 2.81 4.26 -5.77%
DY 1.18 0.71 0.98 0.98 1.02 1.21 1.85 -7.21%
P/NAPS 1.48 1.51 1.57 1.78 2.73 2.08 1.80 -3.20%

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