[MAGNI] QoQ Quarter Result on 31-Jan-2019 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
18-Mar-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Jan-2019 [#3]
Profit Trend
QoQ- 53.51%
YoY- 14.39%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Quarter Result
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Revenue 301,330 327,329 234,616 308,996 255,756 273,741 220,593 23.04%
PBT 38,141 40,193 26,769 46,814 30,428 29,093 22,683 41.27%
Tax -8,271 -9,686 -4,986 -11,190 -7,222 -7,081 -2,546 118.87%
NP 29,870 30,507 21,783 35,624 23,206 22,012 20,137 29.97%
-
NP to SH 29,870 30,507 21,784 35,624 23,206 22,012 20,137 29.97%
-
Tax Rate 21.69% 24.10% 18.63% 23.90% 23.73% 24.34% 11.22% -
Total Cost 271,460 296,822 212,833 273,372 232,550 251,729 200,456 22.33%
-
Net Worth 572,551 559,540 528,879 520,742 493,077 486,568 465,413 14.76%
Dividend
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Div 10,843 11,385 8,136 13,018 8,136 8,136 8,136 21.04%
Div Payout % 36.30% 37.32% 37.35% 36.54% 35.06% 36.96% 40.41% -
Equity
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Net Worth 572,551 559,540 528,879 520,742 493,077 486,568 465,413 14.76%
NOSH 433,950 162,732 162,732 162,732 162,732 162,732 162,732 91.95%
Ratio Analysis
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
NP Margin 9.91% 9.32% 9.28% 11.53% 9.07% 8.04% 9.13% -
ROE 5.22% 5.45% 4.12% 6.84% 4.71% 4.52% 4.33% -
Per Share
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 69.47 201.24 144.17 189.88 157.16 168.22 135.56 -35.88%
EPS 6.89 18.76 13.39 21.89 14.26 13.53 12.37 -32.23%
DPS 2.50 7.00 5.00 8.00 5.00 5.00 5.00 -36.92%
NAPS 1.32 3.44 3.25 3.20 3.03 2.99 2.86 -40.19%
Adjusted Per Share Value based on latest NOSH - 162,732
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 69.55 75.55 54.15 71.32 59.03 63.18 50.91 23.05%
EPS 6.89 7.04 5.03 8.22 5.36 5.08 4.65 29.87%
DPS 2.50 2.63 1.88 3.00 1.88 1.88 1.88 20.86%
NAPS 1.3214 1.2914 1.2206 1.2019 1.138 1.123 1.0742 14.76%
Price Multiplier on Financial Quarter End Date
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 -
Price 2.54 4.85 4.65 4.36 4.45 4.80 4.51 -
P/RPS 3.66 2.41 3.23 2.30 2.83 2.85 3.33 6.48%
P/EPS 36.88 25.86 34.74 19.92 31.21 35.49 36.45 0.78%
EY 2.71 3.87 2.88 5.02 3.20 2.82 2.74 -0.72%
DY 0.98 1.44 1.08 1.83 1.12 1.04 1.11 -7.94%
P/NAPS 1.92 1.41 1.43 1.36 1.47 1.61 1.58 13.83%
Price Multiplier on Announcement Date
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 10/12/19 11/09/19 21/06/19 18/03/19 12/12/18 12/09/18 22/06/18 -
Price 2.57 5.78 5.10 4.66 4.15 4.68 5.10 -
P/RPS 3.70 2.87 3.54 2.45 2.64 2.78 3.76 -1.06%
P/EPS 37.32 30.82 38.10 21.29 29.10 34.60 41.21 -6.37%
EY 2.68 3.24 2.62 4.70 3.44 2.89 2.43 6.72%
DY 0.97 1.21 0.98 1.72 1.20 1.07 0.98 -0.67%
P/NAPS 1.95 1.68 1.57 1.46 1.37 1.57 1.78 6.25%

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