[MAGNI] QoQ 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- 30.26%
YoY- 104.29%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Quarter Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 313,303 252,318 293,713 299,645 289,123 279,792 271,392 10.01%
PBT 43,461 27,060 25,695 45,603 40,124 37,559 30,980 25.24%
Tax -12,319 -6,560 -6,108 -7,103 -10,580 -9,038 -7,450 39.70%
NP 31,142 20,500 19,587 38,500 29,544 28,521 23,530 20.48%
-
NP to SH 31,143 20,500 19,587 38,497 29,554 28,520 23,529 20.48%
-
Tax Rate 28.34% 24.24% 23.77% 15.58% 26.37% 24.06% 24.05% -
Total Cost 282,161 231,818 274,126 261,145 259,579 251,271 247,862 8.99%
-
Net Worth 455,649 431,239 427,985 408,457 380,816 359,550 346,589 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 11,391 7,322 5,695 11,391 9,764 8,134 8,135 25.08%
Div Payout % 36.58% 35.72% 29.08% 29.59% 33.04% 28.52% 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 455,649 431,239 427,985 408,457 380,816 359,550 346,589 19.94%
NOSH 162,732 162,732 162,732 162,732 162,742 162,692 162,717 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 9.94% 8.12% 6.67% 12.85% 10.22% 10.19% 8.67% -
ROE 6.83% 4.75% 4.58% 9.42% 7.76% 7.93% 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 192.53 155.05 180.49 184.13 177.66 171.98 166.79 10.01%
EPS 19.14 12.60 12.04 23.66 18.16 17.53 14.46 20.49%
DPS 7.00 4.50 3.50 7.00 6.00 5.00 5.00 25.06%
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 72.20 58.14 67.68 69.05 66.63 64.48 62.54 10.02%
EPS 7.18 4.72 4.51 8.87 6.81 6.57 5.42 20.55%
DPS 2.63 1.69 1.31 2.63 2.25 1.87 1.87 25.45%
NAPS 1.05 0.9938 0.9863 0.9413 0.8776 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 2.58 4.49 4.21 2.68 2.70 2.45 2.39 5.21%
P/EPS 25.97 55.25 63.14 20.84 26.43 24.07 27.59 -3.94%
EY 3.85 1.81 1.58 4.80 3.78 4.15 3.62 4.18%
DY 1.41 0.65 0.46 1.42 1.25 1.18 1.25 8.33%
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 2.36 3.88 4.04 3.72 2.90 2.39 2.49 -3.50%
P/EPS 23.72 47.71 60.65 28.96 28.41 23.45 28.70 -11.90%
EY 4.22 2.10 1.65 3.45 3.52 4.27 3.48 13.67%
DY 1.54 0.75 0.48 1.02 1.16 1.22 1.20 18.03%
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