[MAGNI] QoQ Quarter Result on 31-Jul-2018 [#1]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
12-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Jul-2018 [#1]
Profit Trend
QoQ- 9.31%
YoY- 12.38%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Quarter Result
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Revenue 234,616 308,996 255,756 273,741 220,593 313,303 252,318 -4.74%
PBT 26,769 46,814 30,428 29,093 22,683 43,461 27,060 -0.72%
Tax -4,986 -11,190 -7,222 -7,081 -2,546 -12,319 -6,560 -16.75%
NP 21,783 35,624 23,206 22,012 20,137 31,142 20,500 4.14%
-
NP to SH 21,784 35,624 23,206 22,012 20,137 31,143 20,500 4.14%
-
Tax Rate 18.63% 23.90% 23.73% 24.34% 11.22% 28.34% 24.24% -
Total Cost 212,833 273,372 232,550 251,729 200,456 282,161 231,818 -5.55%
-
Net Worth 528,879 520,742 493,077 486,568 465,413 455,649 431,239 14.61%
Dividend
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Div 8,136 13,018 8,136 8,136 8,136 11,391 7,322 7.30%
Div Payout % 37.35% 36.54% 35.06% 36.96% 40.41% 36.58% 35.72% -
Equity
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Net Worth 528,879 520,742 493,077 486,568 465,413 455,649 431,239 14.61%
NOSH 162,732 162,732 162,732 162,732 162,732 162,732 162,732 0.00%
Ratio Analysis
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
NP Margin 9.28% 11.53% 9.07% 8.04% 9.13% 9.94% 8.12% -
ROE 4.12% 6.84% 4.71% 4.52% 4.33% 6.83% 4.75% -
Per Share
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 144.17 189.88 157.16 168.22 135.56 192.53 155.05 -4.74%
EPS 13.39 21.89 14.26 13.53 12.37 19.14 12.60 4.14%
DPS 5.00 8.00 5.00 5.00 5.00 7.00 4.50 7.29%
NAPS 3.25 3.20 3.03 2.99 2.86 2.80 2.65 14.61%
Adjusted Per Share Value based on latest NOSH - 162,732
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 54.15 71.32 59.03 63.18 50.91 72.31 58.23 -4.74%
EPS 5.03 8.22 5.36 5.08 4.65 7.19 4.73 4.19%
DPS 1.88 3.00 1.88 1.88 1.88 2.63 1.69 7.38%
NAPS 1.2206 1.2019 1.138 1.123 1.0742 1.0516 0.9953 14.61%
Price Multiplier on Financial Quarter End Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 -
Price 4.65 4.36 4.45 4.80 4.51 4.97 6.96 -
P/RPS 3.23 2.30 2.83 2.85 3.33 2.58 4.49 -19.76%
P/EPS 34.74 19.92 31.21 35.49 36.45 25.97 55.25 -26.66%
EY 2.88 5.02 3.20 2.82 2.74 3.85 1.81 36.40%
DY 1.08 1.83 1.12 1.04 1.11 1.41 0.65 40.41%
P/NAPS 1.43 1.36 1.47 1.61 1.58 1.78 2.63 -33.45%
Price Multiplier on Announcement Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 21/06/19 18/03/19 12/12/18 12/09/18 22/06/18 15/03/18 12/12/17 -
Price 5.10 4.66 4.15 4.68 5.10 4.54 6.01 -
P/RPS 3.54 2.45 2.64 2.78 3.76 2.36 3.88 -5.94%
P/EPS 38.10 21.29 29.10 34.60 41.21 23.72 47.71 -13.96%
EY 2.62 4.70 3.44 2.89 2.43 4.22 2.10 15.93%
DY 0.98 1.72 1.20 1.07 0.98 1.54 0.75 19.57%
P/NAPS 1.57 1.46 1.37 1.57 1.78 1.62 2.27 -21.84%

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