[MAGNI] QoQ Quarter Result on 31-Jan-2018 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
15-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jan-2018 [#3]
Profit Trend
QoQ- 51.92%
YoY- 5.38%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Quarter Result
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 255,756 273,741 220,593 313,303 252,318 293,713 299,645 -9.99%
PBT 30,428 29,093 22,683 43,461 27,060 25,695 45,603 -23.58%
Tax -7,222 -7,081 -2,546 -12,319 -6,560 -6,108 -7,103 1.11%
NP 23,206 22,012 20,137 31,142 20,500 19,587 38,500 -28.57%
-
NP to SH 23,206 22,012 20,137 31,143 20,500 19,587 38,497 -28.57%
-
Tax Rate 23.73% 24.34% 11.22% 28.34% 24.24% 23.77% 15.58% -
Total Cost 232,550 251,729 200,456 282,161 231,818 274,126 261,145 -7.42%
-
Net Worth 493,077 486,568 465,413 455,649 431,239 427,985 408,457 13.33%
Dividend
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Div 8,136 8,136 8,136 11,391 7,322 5,695 11,391 -20.04%
Div Payout % 35.06% 36.96% 40.41% 36.58% 35.72% 29.08% 29.59% -
Equity
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Net Worth 493,077 486,568 465,413 455,649 431,239 427,985 408,457 13.33%
NOSH 162,732 162,732 162,732 162,732 162,732 162,732 162,732 0.00%
Ratio Analysis
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
NP Margin 9.07% 8.04% 9.13% 9.94% 8.12% 6.67% 12.85% -
ROE 4.71% 4.52% 4.33% 6.83% 4.75% 4.58% 9.42% -
Per Share
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 157.16 168.22 135.56 192.53 155.05 180.49 184.13 -9.99%
EPS 14.26 13.53 12.37 19.14 12.60 12.04 23.66 -28.58%
DPS 5.00 5.00 5.00 7.00 4.50 3.50 7.00 -20.04%
NAPS 3.03 2.99 2.86 2.80 2.65 2.63 2.51 13.33%
Adjusted Per Share Value based on latest NOSH - 162,732
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 58.94 63.08 50.83 72.20 58.14 67.68 69.05 -9.99%
EPS 5.35 5.07 4.64 7.18 4.72 4.51 8.87 -28.54%
DPS 1.88 1.88 1.88 2.63 1.69 1.31 2.63 -20.00%
NAPS 1.1363 1.1213 1.0725 1.05 0.9938 0.9863 0.9413 13.33%
Price Multiplier on Financial Quarter End Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 -
Price 4.45 4.80 4.51 4.97 6.96 7.60 4.93 -
P/RPS 2.83 2.85 3.33 2.58 4.49 4.21 2.68 3.68%
P/EPS 31.21 35.49 36.45 25.97 55.25 63.14 20.84 30.80%
EY 3.20 2.82 2.74 3.85 1.81 1.58 4.80 -23.62%
DY 1.12 1.04 1.11 1.41 0.65 0.46 1.42 -14.59%
P/NAPS 1.47 1.61 1.58 1.78 2.63 2.89 1.96 -17.40%
Price Multiplier on Announcement Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 12/12/18 12/09/18 22/06/18 15/03/18 12/12/17 14/09/17 28/06/17 -
Price 4.15 4.68 5.10 4.54 6.01 7.30 6.85 -
P/RPS 2.64 2.78 3.76 2.36 3.88 4.04 3.72 -20.38%
P/EPS 29.10 34.60 41.21 23.72 47.71 60.65 28.96 0.32%
EY 3.44 2.89 2.43 4.22 2.10 1.65 3.45 -0.19%
DY 1.20 1.07 0.98 1.54 0.75 0.48 1.02 11.41%
P/NAPS 1.37 1.57 1.78 1.62 2.27 2.78 2.73 -36.77%

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