[MAGNI] QoQ Cumulative Quarter Result on 30-Apr-2017 [#4]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
28-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
30-Apr-2017 [#4]
Profit Trend
QoQ- 47.18%
YoY- 46.26%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 859,334 546,031 293,713 1,139,952 840,307 551,184 271,392 115.17%
PBT 96,216 52,755 25,695 154,266 108,663 68,539 30,980 112.42%
Tax -24,987 -12,668 -6,108 -34,171 -27,068 -16,488 -7,450 123.57%
NP 71,229 40,087 19,587 120,095 81,595 52,051 23,530 108.84%
-
NP to SH 71,230 40,087 19,587 120,101 81,604 52,050 23,529 108.84%
-
Tax Rate 25.97% 24.01% 23.77% 22.15% 24.91% 24.06% 24.05% -
Total Cost 788,105 505,944 274,126 1,019,857 758,712 499,133 247,862 115.77%
-
Net Worth 455,649 431,239 427,985 408,457 380,764 359,582 346,589 19.94%
Dividend
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div 24,409 13,018 5,695 37,428 26,035 16,270 8,135 107.61%
Div Payout % 34.27% 32.48% 29.08% 31.16% 31.90% 31.26% 34.58% -
Equity
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 455,649 431,239 427,985 408,457 380,764 359,582 346,589 19.94%
NOSH 162,732 162,732 162,732 162,732 162,719 162,707 162,717 0.00%
Ratio Analysis
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin 8.29% 7.34% 6.67% 10.54% 9.71% 9.44% 8.67% -
ROE 15.63% 9.30% 4.58% 29.40% 21.43% 14.48% 6.79% -
Per Share
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 528.07 335.54 180.49 700.51 516.41 338.76 166.79 115.16%
EPS 43.77 24.63 12.04 73.80 50.15 31.99 14.46 108.83%
DPS 15.00 8.00 3.50 23.00 16.00 10.00 5.00 107.59%
NAPS 2.80 2.65 2.63 2.51 2.34 2.21 2.13 19.94%
Adjusted Per Share Value based on latest NOSH - 162,732
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 198.03 125.83 67.68 262.69 193.64 127.02 62.54 115.18%
EPS 16.41 9.24 4.51 27.68 18.80 11.99 5.42 108.86%
DPS 5.63 3.00 1.31 8.63 6.00 3.75 1.87 108.08%
NAPS 1.05 0.9938 0.9863 0.9413 0.8774 0.8286 0.7987 19.94%
Price Multiplier on Financial Quarter End Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 4.97 6.96 7.60 4.93 4.80 4.22 3.99 -
P/RPS 0.94 2.07 4.21 0.70 0.93 1.25 2.39 -46.22%
P/EPS 11.35 28.25 63.14 6.68 9.57 13.19 27.59 -44.59%
EY 8.81 3.54 1.58 14.97 10.45 7.58 3.62 80.63%
DY 3.02 1.15 0.46 4.67 3.33 2.37 1.25 79.76%
P/NAPS 1.78 2.63 2.89 1.96 2.05 1.91 1.87 -3.22%
Price Multiplier on Announcement Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 15/03/18 12/12/17 14/09/17 28/06/17 16/03/17 13/12/16 15/09/16 -
Price 4.54 6.01 7.30 6.85 5.16 4.11 4.15 -
P/RPS 0.86 1.79 4.04 0.98 1.00 1.21 2.49 -50.67%
P/EPS 10.37 24.40 60.65 9.28 10.29 12.85 28.70 -49.17%
EY 9.64 4.10 1.65 10.77 9.72 7.78 3.48 96.87%
DY 3.30 1.33 0.48 3.36 3.10 2.43 1.20 95.92%
P/NAPS 1.62 2.27 2.78 2.73 2.21 1.86 1.95 -11.59%

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