[MAGNI] QoQ Cumulative Quarter Result on 31-Jan-2017 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
16-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jan-2017 [#3]
Profit Trend
QoQ- 56.78%
YoY- 28.98%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 546,031 293,713 1,139,952 840,307 551,184 271,392 854,066 -25.72%
PBT 52,755 25,695 154,266 108,663 68,539 30,980 107,273 -37.61%
Tax -12,668 -6,108 -34,171 -27,068 -16,488 -7,450 -25,159 -36.62%
NP 40,087 19,587 120,095 81,595 52,051 23,530 82,114 -37.91%
-
NP to SH 40,087 19,587 120,101 81,604 52,050 23,529 82,113 -37.91%
-
Tax Rate 24.01% 23.77% 22.15% 24.91% 24.06% 24.05% 23.45% -
Total Cost 505,944 274,126 1,019,857 758,712 499,133 247,862 771,952 -24.48%
-
Net Worth 431,239 427,985 408,457 380,764 359,582 346,589 322,207 21.38%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Div 13,018 5,695 37,428 26,035 16,270 8,135 29,291 -41.67%
Div Payout % 32.48% 29.08% 31.16% 31.90% 31.26% 34.58% 35.67% -
Equity
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 431,239 427,985 408,457 380,764 359,582 346,589 322,207 21.38%
NOSH 162,732 162,732 162,732 162,719 162,707 162,717 162,730 0.00%
Ratio Analysis
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin 7.34% 6.67% 10.54% 9.71% 9.44% 8.67% 9.61% -
ROE 9.30% 4.58% 29.40% 21.43% 14.48% 6.79% 25.48% -
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 335.54 180.49 700.51 516.41 338.76 166.79 524.83 -25.72%
EPS 24.63 12.04 73.80 50.15 31.99 14.46 50.46 -37.92%
DPS 8.00 3.50 23.00 16.00 10.00 5.00 18.00 -41.67%
NAPS 2.65 2.63 2.51 2.34 2.21 2.13 1.98 21.38%
Adjusted Per Share Value based on latest NOSH - 162,742
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 125.83 67.68 262.69 193.64 127.02 62.54 196.81 -25.72%
EPS 9.24 4.51 27.68 18.80 11.99 5.42 18.92 -37.90%
DPS 3.00 1.31 8.63 6.00 3.75 1.87 6.75 -41.67%
NAPS 0.9938 0.9863 0.9413 0.8774 0.8286 0.7987 0.7425 21.38%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 6.96 7.60 4.93 4.80 4.22 3.99 4.23 -
P/RPS 2.07 4.21 0.70 0.93 1.25 2.39 0.81 86.60%
P/EPS 28.25 63.14 6.68 9.57 13.19 27.59 8.38 124.33%
EY 3.54 1.58 14.97 10.45 7.58 3.62 11.93 -55.41%
DY 1.15 0.46 4.67 3.33 2.37 1.25 4.26 -58.13%
P/NAPS 2.63 2.89 1.96 2.05 1.91 1.87 2.14 14.69%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 12/12/17 14/09/17 28/06/17 16/03/17 13/12/16 15/09/16 23/06/16 -
Price 6.01 7.30 6.85 5.16 4.11 4.15 4.12 -
P/RPS 1.79 4.04 0.98 1.00 1.21 2.49 0.79 72.25%
P/EPS 24.40 60.65 9.28 10.29 12.85 28.70 8.16 107.14%
EY 4.10 1.65 10.77 9.72 7.78 3.48 12.25 -51.69%
DY 1.33 0.48 3.36 3.10 2.43 1.20 4.37 -54.65%
P/NAPS 2.27 2.78 2.73 2.21 1.86 1.95 2.08 5.98%

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