[MAGNI] QoQ Annualized Quarter Result on 30-Apr-2016 [#4]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
23-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
30-Apr-2016 [#4]
Profit Trend
QoQ- -2.66%
YoY- 57.29%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Revenue 1,120,409 1,102,368 1,085,568 854,066 880,108 782,320 775,272 27.68%
PBT 144,884 137,078 123,920 107,273 111,077 98,314 81,928 45.98%
Tax -36,090 -32,976 -29,800 -25,159 -26,717 -23,906 -19,636 49.76%
NP 108,793 104,102 94,120 82,114 84,360 74,408 62,292 44.78%
-
NP to SH 108,805 104,100 94,116 82,113 84,360 74,408 62,292 44.79%
-
Tax Rate 24.91% 24.06% 24.05% 23.45% 24.05% 24.32% 23.97% -
Total Cost 1,011,616 998,266 991,448 771,952 795,748 707,912 712,980 26.13%
-
Net Worth 380,764 359,582 346,589 322,207 312,444 299,454 288,670 20.17%
Dividend
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Div 34,713 32,541 32,543 29,291 28,206 17,359 - -
Div Payout % 31.90% 31.26% 34.58% 35.67% 33.44% 23.33% - -
Equity
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Net Worth 380,764 359,582 346,589 322,207 312,444 299,454 288,670 20.17%
NOSH 162,719 162,707 162,717 162,730 162,731 108,498 108,522 30.84%
Ratio Analysis
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
NP Margin 9.71% 9.44% 8.67% 9.61% 9.59% 9.51% 8.03% -
ROE 28.58% 28.95% 27.15% 25.48% 27.00% 24.85% 21.58% -
Per Share
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 688.55 677.52 667.15 524.83 540.83 721.04 714.39 -2.41%
EPS 66.87 63.98 57.84 50.46 51.84 68.58 57.40 10.66%
DPS 21.33 20.00 20.00 18.00 17.33 16.00 0.00 -
NAPS 2.34 2.21 2.13 1.98 1.92 2.76 2.66 -8.15%
Adjusted Per Share Value based on latest NOSH - 162,728
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 258.19 254.03 250.16 196.81 202.81 180.28 178.65 27.68%
EPS 25.07 23.99 21.69 18.92 19.44 17.15 14.35 44.81%
DPS 8.00 7.50 7.50 6.75 6.50 4.00 0.00 -
NAPS 0.8774 0.8286 0.7987 0.7425 0.72 0.6901 0.6652 20.17%
Price Multiplier on Financial Quarter End Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 -
Price 4.80 4.22 3.99 4.23 4.17 5.80 4.34 -
P/RPS 0.70 0.62 0.60 0.81 0.77 0.80 0.61 9.56%
P/EPS 7.18 6.60 6.90 8.38 8.04 8.46 7.56 -3.36%
EY 13.93 15.16 14.50 11.93 12.43 11.82 13.23 3.48%
DY 4.44 4.74 5.01 4.26 4.16 2.76 0.00 -
P/NAPS 2.05 1.91 1.87 2.14 2.17 2.10 1.63 16.43%
Price Multiplier on Announcement Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 16/03/17 13/12/16 15/09/16 23/06/16 18/03/16 22/12/15 09/09/15 -
Price 5.16 4.11 4.15 4.12 4.48 4.18 4.39 -
P/RPS 0.75 0.61 0.62 0.79 0.83 0.58 0.61 14.69%
P/EPS 7.72 6.42 7.17 8.16 8.64 6.10 7.65 0.60%
EY 12.96 15.57 13.94 12.25 11.57 16.41 13.08 -0.60%
DY 4.13 4.87 4.82 4.37 3.87 3.83 0.00 -
P/NAPS 2.21 1.86 1.95 2.08 2.33 1.51 1.65 21.40%

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