[MAGNI] QoQ Annualized Quarter Result on 31-Oct-2016 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
13-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Oct-2016 [#2]
Profit Trend
QoQ- 10.61%
YoY- 39.9%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 1,174,852 1,139,952 1,120,409 1,102,368 1,085,568 854,066 880,108 21.25%
PBT 102,780 154,266 144,884 137,078 123,920 107,273 111,077 -5.04%
Tax -24,432 -34,171 -36,090 -32,976 -29,800 -25,159 -26,717 -5.79%
NP 78,348 120,095 108,793 104,102 94,120 82,114 84,360 -4.81%
-
NP to SH 78,348 120,101 108,805 104,100 94,116 82,113 84,360 -4.81%
-
Tax Rate 23.77% 22.15% 24.91% 24.06% 24.05% 23.45% 24.05% -
Total Cost 1,096,504 1,019,857 1,011,616 998,266 991,448 771,952 795,748 23.85%
-
Net Worth 427,985 408,457 380,764 359,582 346,589 322,207 312,444 23.36%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div 22,782 37,428 34,713 32,541 32,543 29,291 28,206 -13.28%
Div Payout % 29.08% 31.16% 31.90% 31.26% 34.58% 35.67% 33.44% -
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 427,985 408,457 380,764 359,582 346,589 322,207 312,444 23.36%
NOSH 162,732 162,732 162,719 162,707 162,717 162,730 162,731 0.00%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin 6.67% 10.54% 9.71% 9.44% 8.67% 9.61% 9.59% -
ROE 18.31% 29.40% 28.58% 28.95% 27.15% 25.48% 27.00% -
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 721.96 700.51 688.55 677.52 667.15 524.83 540.83 21.25%
EPS 48.16 73.80 66.87 63.98 57.84 50.46 51.84 -4.79%
DPS 14.00 23.00 21.33 20.00 20.00 18.00 17.33 -13.27%
NAPS 2.63 2.51 2.34 2.21 2.13 1.98 1.92 23.36%
Adjusted Per Share Value based on latest NOSH - 162,692
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 270.73 262.69 258.19 254.03 250.16 196.81 202.81 21.25%
EPS 18.05 27.68 25.07 23.99 21.69 18.92 19.44 -4.82%
DPS 5.25 8.63 8.00 7.50 7.50 6.75 6.50 -13.28%
NAPS 0.9863 0.9413 0.8774 0.8286 0.7987 0.7425 0.72 23.36%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 7.60 4.93 4.80 4.22 3.99 4.23 4.17 -
P/RPS 1.05 0.70 0.70 0.62 0.60 0.81 0.77 22.99%
P/EPS 15.79 6.68 7.18 6.60 6.90 8.38 8.04 56.89%
EY 6.33 14.97 13.93 15.16 14.50 11.93 12.43 -36.25%
DY 1.84 4.67 4.44 4.74 5.01 4.26 4.16 -41.97%
P/NAPS 2.89 1.96 2.05 1.91 1.87 2.14 2.17 21.06%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 14/09/17 28/06/17 16/03/17 13/12/16 15/09/16 23/06/16 18/03/16 -
Price 7.30 6.85 5.16 4.11 4.15 4.12 4.48 -
P/RPS 1.01 0.98 0.75 0.61 0.62 0.79 0.83 13.99%
P/EPS 15.16 9.28 7.72 6.42 7.17 8.16 8.64 45.52%
EY 6.60 10.77 12.96 15.57 13.94 12.25 11.57 -31.24%
DY 1.92 3.36 4.13 4.87 4.82 4.37 3.87 -37.35%
P/NAPS 2.78 2.73 2.21 1.86 1.95 2.08 2.33 12.50%

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