[MAGNI] YoY TTM 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- 1.47%
YoY- 9.24%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 1,192,299 1,176,821 1,059,086 1,158,979 1,034,292 836,809 702,093 9.21%
PBT 160,422 147,353 129,018 141,819 132,628 105,353 58,066 18.43%
Tax -35,090 -32,529 -28,039 -32,090 -32,188 -25,459 -13,993 16.54%
NP 125,332 114,824 100,979 109,729 100,440 79,894 44,073 19.00%
-
NP to SH 125,310 114,825 100,979 109,727 100,447 79,896 44,071 19.00%
-
Tax Rate 21.87% 22.08% 21.73% 22.63% 24.27% 24.17% 24.10% -
Total Cost 1,066,967 1,061,997 958,107 1,049,250 933,852 756,915 658,020 8.38%
-
Net Worth 680,518 594,238 520,742 455,649 380,816 312,401 217,022 20.96%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div 42,478 42,511 37,428 35,801 34,171 24,050 12,289 22.93%
Div Payout % 33.90% 37.02% 37.07% 32.63% 34.02% 30.10% 27.89% -
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 680,518 594,238 520,742 455,649 380,816 312,401 217,022 20.96%
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 10.51% 9.76% 9.53% 9.47% 9.71% 9.55% 6.28% -
ROE 18.41% 19.32% 19.39% 24.08% 26.38% 25.57% 20.31% -
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 275.07 271.31 650.82 712.20 635.54 514.30 647.02 -13.27%
EPS 28.91 26.47 62.05 67.43 61.72 49.10 40.61 -5.50%
DPS 9.80 9.80 23.00 22.00 21.00 14.78 11.33 -2.38%
NAPS 1.57 1.37 3.20 2.80 2.34 1.92 2.00 -3.95%
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 275.18 271.61 244.43 267.49 238.71 193.13 162.04 9.21%
EPS 28.92 26.50 23.31 25.32 23.18 18.44 10.17 19.00%
DPS 9.80 9.81 8.64 8.26 7.89 5.55 2.84 22.90%
NAPS 1.5706 1.3715 1.2019 1.0516 0.8789 0.721 0.5009 20.96%
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 0.77 0.90 0.67 0.70 0.76 0.81 0.44 9.76%
P/EPS 7.30 9.25 7.03 7.37 7.78 8.49 6.94 0.84%
EY 13.70 10.81 14.23 13.57 12.86 11.78 14.40 -0.82%
DY 4.64 4.00 5.28 4.43 4.37 3.54 4.02 2.41%
P/NAPS 1.34 1.79 1.36 1.78 2.05 2.17 1.41 -0.84%
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 0.85 0.76 0.72 0.64 0.81 0.87 0.45 11.17%
P/EPS 8.09 7.74 7.51 6.73 8.36 9.12 7.16 2.05%
EY 12.35 12.91 13.32 14.85 11.96 10.96 13.96 -2.01%
DY 4.19 4.78 4.94 4.85 4.07 3.30 3.89 1.24%
P/NAPS 1.49 1.50 1.46 1.62 2.21 2.33 1.46 0.33%

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