[MAGNI] QoQ Quarter Result on 31-Jul-2016 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
15-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jul-2016 [#1]
Profit Trend
QoQ- 24.86%
YoY- 51.09%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Quarter Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 299,645 289,123 279,792 271,392 193,985 268,921 197,342 32.14%
PBT 45,603 40,124 37,559 30,980 23,965 34,151 28,675 36.28%
Tax -7,103 -10,580 -9,038 -7,450 -5,120 -8,085 -7,044 0.55%
NP 38,500 29,544 28,521 23,530 18,845 26,066 21,631 46.91%
-
NP to SH 38,497 29,554 28,520 23,529 18,844 26,066 21,631 46.91%
-
Tax Rate 15.58% 26.37% 24.06% 24.05% 21.36% 23.67% 24.56% -
Total Cost 261,145 259,579 251,271 247,862 175,140 242,855 175,711 30.26%
-
Net Worth 408,457 380,816 359,550 346,589 322,203 312,401 299,406 23.02%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div 11,391 9,764 8,134 8,135 8,136 8,135 8,678 19.90%
Div Payout % 29.59% 33.04% 28.52% 34.58% 43.18% 31.21% 40.12% -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 408,457 380,816 359,550 346,589 322,203 312,401 299,406 23.02%
NOSH 162,732 162,742 162,692 162,717 162,728 162,709 108,480 31.07%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 12.85% 10.22% 10.19% 8.67% 9.71% 9.69% 10.96% -
ROE 9.42% 7.76% 7.93% 6.79% 5.85% 8.34% 7.22% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 184.13 177.66 171.98 166.79 119.21 165.28 181.91 0.81%
EPS 23.66 18.16 17.53 14.46 11.58 16.02 19.94 12.09%
DPS 7.00 6.00 5.00 5.00 5.00 5.00 8.00 -8.52%
NAPS 2.51 2.34 2.21 2.13 1.98 1.92 2.76 -6.13%
Adjusted Per Share Value based on latest NOSH - 162,717
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 69.16 66.73 64.57 62.64 44.77 62.07 45.55 32.13%
EPS 8.88 6.82 6.58 5.43 4.35 6.02 4.99 46.90%
DPS 2.63 2.25 1.88 1.88 1.88 1.88 2.00 20.04%
NAPS 0.9427 0.8789 0.8298 0.7999 0.7436 0.721 0.691 23.03%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 4.93 4.80 4.22 3.99 4.23 4.17 5.80 -
P/RPS 2.68 2.70 2.45 2.39 3.55 2.52 3.19 -10.97%
P/EPS 20.84 26.43 24.07 27.59 36.53 26.03 29.09 -19.95%
EY 4.80 3.78 4.15 3.62 2.74 3.84 3.44 24.89%
DY 1.42 1.25 1.18 1.25 1.18 1.20 1.38 1.92%
P/NAPS 1.96 2.05 1.91 1.87 2.14 2.17 2.10 -4.49%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/06/17 16/03/17 13/12/16 15/09/16 23/06/16 18/03/16 22/12/15 -
Price 6.85 5.16 4.11 4.15 4.12 4.48 4.18 -
P/RPS 3.72 2.90 2.39 2.49 3.46 2.71 2.30 37.82%
P/EPS 28.96 28.41 23.45 28.70 35.58 27.97 20.96 24.07%
EY 3.45 3.52 4.27 3.48 2.81 3.58 4.77 -19.44%
DY 1.02 1.16 1.22 1.20 1.21 1.12 1.91 -34.20%
P/NAPS 2.73 2.21 1.86 1.95 2.08 2.33 1.51 48.46%

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