[MAGNI] QoQ Cumulative 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- 105.42%
YoY- 12.8%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Cumulative Result
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Revenue 327,329 1,073,109 838,493 529,497 273,741 1,079,927 859,334 -47.54%
PBT 40,193 133,104 106,335 59,521 29,093 118,899 96,216 -44.20%
Tax -9,686 -30,479 -25,493 -14,303 -7,081 -27,533 -24,987 -46.92%
NP 30,507 102,625 80,842 45,218 22,012 91,366 71,229 -43.26%
-
NP to SH 30,507 102,626 80,842 45,218 22,012 91,367 71,230 -43.26%
-
Tax Rate 24.10% 22.90% 23.97% 24.03% 24.34% 23.16% 25.97% -
Total Cost 296,822 970,484 757,651 484,279 251,729 988,561 788,105 -47.94%
-
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 11,385 37,428 29,291 16,273 8,136 32,546 24,409 -39.94%
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 5.45% 19.40% 15.52% 9.17% 4.52% 19.63% 15.63% -
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 201.24 659.43 515.26 325.38 168.22 663.62 528.07 -47.52%
EPS 18.76 63.06 49.68 27.79 13.53 56.15 43.77 -43.24%
DPS 7.00 23.00 18.00 10.00 5.00 20.00 15.00 -39.91%
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 75.55 247.67 193.52 122.21 63.18 249.24 198.33 -47.54%
EPS 7.04 23.69 18.66 10.44 5.08 21.09 16.44 -43.27%
DPS 2.63 8.64 6.76 3.76 1.88 7.51 5.63 -39.87%
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 2.41 0.71 0.85 1.37 2.85 0.68 0.94 87.64%
P/EPS 25.86 7.37 8.78 16.01 35.49 8.03 11.35 73.41%
EY 3.87 13.56 11.39 6.24 2.82 12.45 8.81 -42.30%
DY 1.44 4.95 4.13 2.25 1.04 4.43 3.02 -39.04%
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 2.87 0.77 0.90 1.28 2.78 0.77 0.86 123.81%
P/EPS 30.82 8.09 9.38 14.94 34.60 9.08 10.37 107.12%
EY 3.24 12.37 10.66 6.70 2.89 11.01 9.64 -51.75%
DY 1.21 4.51 3.86 2.41 1.07 3.92 3.30 -48.86%
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