[MAGNI] QoQ Annualized Quarter Result on 31-Oct-2018 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
12-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Oct-2018 [#2]
Profit Trend
QoQ- 2.71%
YoY- 12.8%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Revenue 1,309,316 1,073,109 1,117,990 1,058,994 1,094,964 1,079,927 1,145,778 9.32%
PBT 160,772 133,104 141,780 119,042 116,372 118,899 128,288 16.28%
Tax -38,744 -30,479 -33,990 -28,606 -28,324 -27,533 -33,316 10.61%
NP 122,028 102,625 107,789 90,436 88,048 91,366 94,972 18.24%
-
NP to SH 122,028 102,626 107,789 90,436 88,048 91,367 94,973 18.24%
-
Tax Rate 24.10% 22.90% 23.97% 24.03% 24.34% 23.16% 25.97% -
Total Cost 1,187,288 970,484 1,010,201 968,558 1,006,916 988,561 1,050,806 8.50%
-
Net Worth 559,540 528,879 520,742 493,077 486,568 465,413 455,649 14.71%
Dividend
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Div 45,543 37,428 39,055 32,546 32,546 32,546 32,546 25.18%
Div Payout % 37.32% 36.47% 36.23% 35.99% 36.96% 35.62% 34.27% -
Equity
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Net Worth 559,540 528,879 520,742 493,077 486,568 465,413 455,649 14.71%
NOSH 162,732 162,732 162,732 162,732 162,732 162,732 162,732 0.00%
Ratio Analysis
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
NP Margin 9.32% 9.56% 9.64% 8.54% 8.04% 8.46% 8.29% -
ROE 21.81% 19.40% 20.70% 18.34% 18.10% 19.63% 20.84% -
Per Share
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 804.96 659.43 687.01 650.76 672.86 663.62 704.09 9.36%
EPS 75.04 63.06 66.24 55.58 54.12 56.15 58.36 18.30%
DPS 28.00 23.00 24.00 20.00 20.00 20.00 20.00 25.22%
NAPS 3.44 3.25 3.20 3.03 2.99 2.86 2.80 14.75%
Adjusted Per Share Value based on latest NOSH - 162,732
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 302.18 247.67 258.03 244.41 252.71 249.24 264.44 9.32%
EPS 28.16 23.69 24.88 20.87 20.32 21.09 21.92 18.22%
DPS 10.51 8.64 9.01 7.51 7.51 7.51 7.51 25.19%
NAPS 1.2914 1.2206 1.2019 1.138 1.123 1.0742 1.0516 14.71%
Price Multiplier on Financial Quarter End Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 -
Price 4.85 4.65 4.36 4.45 4.80 4.51 4.97 -
P/RPS 0.60 0.71 0.63 0.68 0.71 0.68 0.71 -10.64%
P/EPS 6.46 7.37 6.58 8.01 8.87 8.03 8.52 -16.89%
EY 15.47 13.56 15.19 12.49 11.27 12.45 11.74 20.25%
DY 5.77 4.95 5.50 4.49 4.17 4.43 4.02 27.32%
P/NAPS 1.41 1.43 1.36 1.47 1.61 1.58 1.78 -14.42%
Price Multiplier on Announcement Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 11/09/19 21/06/19 18/03/19 12/12/18 12/09/18 22/06/18 15/03/18 -
Price 5.78 5.10 4.66 4.15 4.68 5.10 4.54 -
P/RPS 0.72 0.77 0.68 0.64 0.70 0.77 0.64 8.19%
P/EPS 7.70 8.09 7.04 7.47 8.65 9.08 7.78 -0.68%
EY 12.98 12.37 14.21 13.39 11.56 11.01 12.86 0.62%
DY 4.84 4.51 5.15 4.82 4.27 3.92 4.41 6.41%
P/NAPS 1.68 1.57 1.46 1.37 1.57 1.78 1.62 2.46%

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