[MAGNI] QoQ Annualized 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- -3.8%
YoY- -23.92%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Revenue 1,117,990 1,058,994 1,094,964 1,079,927 1,145,778 1,092,062 1,174,852 -3.24%
PBT 141,780 119,042 116,372 118,899 128,288 105,510 102,780 23.84%
Tax -33,990 -28,606 -28,324 -27,533 -33,316 -25,336 -24,432 24.54%
NP 107,789 90,436 88,048 91,366 94,972 80,174 78,348 23.62%
-
NP to SH 107,789 90,436 88,048 91,367 94,973 80,174 78,348 23.62%
-
Tax Rate 23.97% 24.03% 24.34% 23.16% 25.97% 24.01% 23.77% -
Total Cost 1,010,201 968,558 1,006,916 988,561 1,050,806 1,011,888 1,096,504 -5.30%
-
Net Worth 520,742 493,077 486,568 465,413 455,649 431,239 427,985 13.93%
Dividend
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Div 39,055 32,546 32,546 32,546 32,546 26,037 22,782 43.09%
Div Payout % 36.23% 35.99% 36.96% 35.62% 34.27% 32.48% 29.08% -
Equity
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Net Worth 520,742 493,077 486,568 465,413 455,649 431,239 427,985 13.93%
NOSH 162,732 162,732 162,732 162,732 162,732 162,732 162,732 0.00%
Ratio Analysis
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
NP Margin 9.64% 8.54% 8.04% 8.46% 8.29% 7.34% 6.67% -
ROE 20.70% 18.34% 18.10% 19.63% 20.84% 18.59% 18.31% -
Per Share
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 687.01 650.76 672.86 663.62 704.09 671.08 721.96 -3.24%
EPS 66.24 55.58 54.12 56.15 58.36 49.26 48.16 23.60%
DPS 24.00 20.00 20.00 20.00 20.00 16.00 14.00 43.09%
NAPS 3.20 3.03 2.99 2.86 2.80 2.65 2.63 13.93%
Adjusted Per Share Value based on latest NOSH - 162,732
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 257.63 244.04 252.32 248.86 264.03 251.66 270.73 -3.24%
EPS 24.84 20.84 20.29 21.05 21.89 18.48 18.05 23.65%
DPS 9.00 7.50 7.50 7.50 7.50 6.00 5.25 43.09%
NAPS 1.20 1.1363 1.1213 1.0725 1.05 0.9938 0.9863 13.92%
Price Multiplier on Financial Quarter End Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 -
Price 4.36 4.45 4.80 4.51 4.97 6.96 7.60 -
P/RPS 0.63 0.68 0.71 0.68 0.71 1.04 1.05 -28.79%
P/EPS 6.58 8.01 8.87 8.03 8.52 14.13 15.79 -44.12%
EY 15.19 12.49 11.27 12.45 11.74 7.08 6.33 78.95%
DY 5.50 4.49 4.17 4.43 4.02 2.30 1.84 107.09%
P/NAPS 1.36 1.47 1.61 1.58 1.78 2.63 2.89 -39.41%
Price Multiplier on Announcement Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 18/03/19 12/12/18 12/09/18 22/06/18 15/03/18 12/12/17 14/09/17 -
Price 4.66 4.15 4.68 5.10 4.54 6.01 7.30 -
P/RPS 0.68 0.64 0.70 0.77 0.64 0.90 1.01 -23.12%
P/EPS 7.04 7.47 8.65 9.08 7.78 12.20 15.16 -39.94%
EY 14.21 13.39 11.56 11.01 12.86 8.20 6.60 66.50%
DY 5.15 4.82 4.27 3.92 4.41 2.66 1.92 92.70%
P/NAPS 1.46 1.37 1.57 1.78 1.62 2.27 2.78 -34.82%

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