[MAGNI] QoQ Annualized Quarter 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- -3.85%
YoY- 10.34%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 716,380 719,536 678,552 708,960 651,273 651,776 603,520 12.14%
PBT 69,406 63,148 48,542 53,796 55,412 59,609 49,694 25.02%
Tax -17,202 -15,708 -12,368 -13,460 -13,461 -14,998 -12,460 24.05%
NP 52,204 47,440 36,174 40,336 41,951 44,610 37,234 25.34%
-
NP to SH 52,204 47,437 36,172 40,336 41,950 44,610 37,232 25.35%
-
Tax Rate 24.78% 24.87% 25.48% 25.02% 24.29% 25.16% 25.07% -
Total Cost 664,176 672,096 642,378 668,624 609,322 607,165 566,286 11.24%
-
Net Worth 182,243 261,491 244,112 245,052 235,406 232,166 216,969 -11.00%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div 10,847 7,233 - - 14,102 7,232 - -
Div Payout % 20.78% 15.25% - - 33.62% 16.21% - -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 182,243 261,491 244,112 245,052 235,406 232,166 216,969 -11.00%
NOSH 108,478 108,502 108,494 108,430 108,482 108,488 108,484 -0.00%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 7.29% 6.59% 5.33% 5.69% 6.44% 6.84% 6.17% -
ROE 28.65% 18.14% 14.82% 16.46% 17.82% 19.21% 17.16% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 660.39 663.15 625.43 653.84 600.35 600.78 556.32 12.14%
EPS 32.08 43.72 33.34 37.20 38.67 41.12 34.32 -4.41%
DPS 10.00 6.67 0.00 0.00 13.00 6.67 0.00 -
NAPS 1.68 2.41 2.25 2.26 2.17 2.14 2.00 -11.00%
Adjusted Per Share Value based on latest NOSH - 108,430
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 165.34 166.07 156.61 163.63 150.31 150.43 139.29 12.14%
EPS 12.05 10.95 8.35 9.31 9.68 10.30 8.59 25.39%
DPS 2.50 1.67 0.00 0.00 3.25 1.67 0.00 -
NAPS 0.4206 0.6035 0.5634 0.5656 0.5433 0.5358 0.5008 -11.01%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 3.17 2.82 2.94 3.16 2.69 2.19 2.30 -
P/RPS 0.48 0.43 0.47 0.48 0.45 0.36 0.41 11.11%
P/EPS 6.59 6.45 8.82 8.49 6.96 5.33 6.70 -1.10%
EY 15.18 15.50 11.34 11.77 14.38 18.78 14.92 1.16%
DY 3.15 2.36 0.00 0.00 4.83 3.04 0.00 -
P/NAPS 1.89 1.17 1.31 1.40 1.24 1.02 1.15 39.39%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 23/06/15 16/03/15 03/12/14 12/09/14 26/06/14 26/03/14 09/12/13 -
Price 3.60 2.91 2.76 3.05 3.01 2.38 2.46 -
P/RPS 0.55 0.44 0.44 0.47 0.50 0.40 0.44 16.08%
P/EPS 7.48 6.66 8.28 8.20 7.78 5.79 7.17 2.86%
EY 13.37 15.02 12.08 12.20 12.85 17.28 13.95 -2.79%
DY 2.78 2.29 0.00 0.00 4.32 2.80 0.00 -
P/NAPS 2.14 1.21 1.23 1.35 1.39 1.11 1.23 44.80%

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