[MAGNI] YoY Quarter Result on 31-Jan-2018 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
15-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jan-2018 [#3]
Profit Trend
QoQ- 51.92%
YoY- 5.38%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Quarter Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 367,824 313,546 308,996 313,303 289,123 268,921 200,376 10.64%
PBT 61,383 42,250 46,814 43,461 40,124 34,151 23,090 17.68%
Tax -12,408 -9,586 -11,190 -12,319 -10,580 -8,085 -5,597 14.17%
NP 48,975 32,664 35,624 31,142 29,544 26,066 17,493 18.69%
-
NP to SH 48,953 32,664 35,624 31,143 29,554 26,066 17,492 18.69%
-
Tax Rate 20.21% 22.69% 23.90% 28.34% 26.37% 23.67% 24.24% -
Total Cost 318,849 280,882 273,372 282,161 259,579 242,855 182,883 9.69%
-
Net Worth 680,518 594,238 520,742 455,649 380,816 312,401 261,511 17.26%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div 19,505 12,145 13,018 11,391 9,764 8,135 5,425 23.74%
Div Payout % 39.84% 37.18% 36.54% 36.58% 33.04% 31.21% 31.02% -
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 680,518 594,238 520,742 455,649 380,816 312,401 261,511 17.26%
NOSH 433,950 433,950 162,732 162,732 162,742 162,709 108,511 25.96%
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 13.31% 10.42% 11.53% 9.94% 10.22% 9.69% 8.73% -
ROE 7.19% 5.50% 6.84% 6.83% 7.76% 8.34% 6.69% -
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 84.86 72.29 189.88 192.53 177.66 165.28 184.66 -12.14%
EPS 11.29 7.53 21.89 19.14 18.16 16.02 16.12 -5.75%
DPS 4.50 2.80 8.00 7.00 6.00 5.00 5.00 -1.73%
NAPS 1.57 1.37 3.20 2.80 2.34 1.92 2.41 -6.88%
Adjusted Per Share Value based on latest NOSH - 162,732
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 84.76 72.25 71.21 72.20 66.63 61.97 46.17 10.64%
EPS 11.28 7.53 8.21 7.18 6.81 6.01 4.03 18.69%
DPS 4.49 2.80 3.00 2.63 2.25 1.87 1.25 23.72%
NAPS 1.5682 1.3694 1.20 1.05 0.8776 0.7199 0.6026 17.26%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 2.11 2.45 4.36 4.97 4.80 4.17 2.82 -
P/RPS 2.49 3.39 2.30 2.58 2.70 2.52 1.53 8.44%
P/EPS 18.68 32.53 19.92 25.97 26.43 26.03 17.49 1.10%
EY 5.35 3.07 5.02 3.85 3.78 3.84 5.72 -1.10%
DY 2.13 1.14 1.83 1.41 1.25 1.20 1.77 3.13%
P/NAPS 1.34 1.79 1.36 1.78 2.05 2.17 1.17 2.28%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 08/03/21 09/03/20 18/03/19 15/03/18 16/03/17 18/03/16 16/03/15 -
Price 2.34 2.05 4.66 4.54 5.16 4.48 2.91 -
P/RPS 2.76 2.84 2.45 2.36 2.90 2.71 1.58 9.73%
P/EPS 20.72 27.22 21.29 23.72 28.41 27.97 18.05 2.32%
EY 4.83 3.67 4.70 4.22 3.52 3.58 5.54 -2.25%
DY 1.92 1.37 1.72 1.54 1.16 1.12 1.72 1.84%
P/NAPS 1.49 1.50 1.46 1.62 2.21 2.33 1.21 3.52%

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