[MAGNI] YoY TTM Result on 31-Jul-2014 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
12-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jul-2014 [#1]
Profit Trend
QoQ- 2.25%
YoY- 17.24%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 1,162,273 931,640 732,958 677,518 585,004 524,217 469,084 16.30%
PBT 148,981 117,771 76,439 56,667 49,027 42,189 26,268 33.50%
Tax -32,829 -27,699 -18,746 -13,772 -12,437 -10,573 -6,758 30.10%
NP 116,152 90,072 57,693 42,895 36,590 31,616 19,510 34.58%
-
NP to SH 116,158 90,070 57,694 42,895 36,588 31,615 19,508 34.59%
-
Tax Rate 22.04% 23.52% 24.52% 24.30% 25.37% 25.06% 25.73% -
Total Cost 1,046,121 841,568 675,265 634,623 548,414 492,601 449,574 15.09%
-
Net Worth 427,985 346,589 217,045 245,052 215,992 194,074 164,065 17.31%
Dividend
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div 34,986 33,086 10,850 14,101 14,099 6,511 6,232 33.27%
Div Payout % 30.12% 36.73% 18.81% 32.87% 38.54% 20.60% 31.95% -
Equity
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 427,985 346,589 217,045 245,052 215,992 194,074 164,065 17.31%
NOSH 162,732 162,717 108,522 108,430 108,539 108,421 105,170 7.53%
Ratio Analysis
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 9.99% 9.67% 7.87% 6.33% 6.25% 6.03% 4.16% -
ROE 27.14% 25.99% 26.58% 17.50% 16.94% 16.29% 11.89% -
Per Share
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 714.23 572.55 675.40 624.84 538.98 483.50 446.02 8.15%
EPS 71.38 55.35 53.16 39.56 33.71 29.16 18.55 25.15%
DPS 21.50 20.33 10.00 13.00 13.00 6.00 6.00 23.67%
NAPS 2.63 2.13 2.00 2.26 1.99 1.79 1.56 9.08%
Adjusted Per Share Value based on latest NOSH - 108,430
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 268.25 215.02 169.16 156.37 135.02 120.99 108.26 16.31%
EPS 26.81 20.79 13.32 9.90 8.44 7.30 4.50 34.60%
DPS 8.07 7.64 2.50 3.25 3.25 1.50 1.44 33.24%
NAPS 0.9878 0.7999 0.5009 0.5656 0.4985 0.4479 0.3787 17.30%
Price Multiplier on Financial Quarter End Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 7.60 3.99 4.34 3.16 2.04 1.45 1.15 -
P/RPS 1.06 0.70 0.64 0.51 0.38 0.30 0.26 26.36%
P/EPS 10.65 7.21 8.16 7.99 6.05 4.97 6.20 9.42%
EY 9.39 13.87 12.25 12.52 16.52 20.11 16.13 -8.61%
DY 2.83 5.10 2.30 4.11 6.37 4.14 5.22 -9.69%
P/NAPS 2.89 1.87 2.17 1.40 1.03 0.81 0.74 25.46%
Price Multiplier on Announcement Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 14/09/17 15/09/16 09/09/15 12/09/14 17/09/13 25/09/12 26/09/11 -
Price 7.30 4.15 4.39 3.05 2.04 1.62 1.11 -
P/RPS 1.02 0.72 0.65 0.49 0.38 0.34 0.25 26.38%
P/EPS 10.23 7.50 8.26 7.71 6.05 5.56 5.98 9.35%
EY 9.78 13.34 12.11 12.97 16.52 18.00 16.71 -8.53%
DY 2.95 4.90 2.28 4.26 6.37 3.70 5.41 -9.60%
P/NAPS 2.78 1.95 2.20 1.35 1.03 0.91 0.71 25.51%

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