[MAGNI] QoQ Quarter Result on 31-Oct-2015 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
22-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Oct-2015 [#2]
Profit Trend
QoQ- 38.9%
YoY- 170.32%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Quarter Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 271,392 193,985 268,921 197,342 193,818 176,728 200,376 22.43%
PBT 30,980 23,965 34,151 28,675 20,482 22,045 23,090 21.66%
Tax -7,450 -5,120 -8,085 -7,044 -4,909 -5,421 -5,597 21.02%
NP 23,530 18,845 26,066 21,631 15,573 16,624 17,493 21.87%
-
NP to SH 23,529 18,844 26,066 21,631 15,573 16,626 17,492 21.87%
-
Tax Rate 24.05% 21.36% 23.67% 24.56% 23.97% 24.59% 24.24% -
Total Cost 247,862 175,140 242,855 175,711 178,245 160,104 182,883 22.49%
-
Net Worth 346,589 322,203 312,401 299,406 288,670 216,994 261,511 20.67%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div 8,135 8,136 8,135 8,678 - 7,236 5,425 31.04%
Div Payout % 34.58% 43.18% 31.21% 40.12% - 43.53% 31.02% -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 346,589 322,203 312,401 299,406 288,670 216,994 261,511 20.67%
NOSH 162,717 162,728 162,709 108,480 108,522 108,497 108,511 31.04%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 8.67% 9.71% 9.69% 10.96% 8.03% 9.41% 8.73% -
ROE 6.79% 5.85% 8.34% 7.22% 5.39% 7.66% 6.69% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 166.79 119.21 165.28 181.91 178.60 162.89 184.66 -6.56%
EPS 14.46 11.58 16.02 19.94 14.35 10.22 16.12 -6.99%
DPS 5.00 5.00 5.00 8.00 0.00 6.67 5.00 0.00%
NAPS 2.13 1.98 1.92 2.76 2.66 2.00 2.41 -7.91%
Adjusted Per Share Value based on latest NOSH - 108,480
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 62.64 44.77 62.07 45.55 44.73 40.79 46.25 22.43%
EPS 5.43 4.35 6.02 4.99 3.59 3.84 4.04 21.81%
DPS 1.88 1.88 1.88 2.00 0.00 1.67 1.25 31.30%
NAPS 0.7999 0.7436 0.721 0.691 0.6662 0.5008 0.6036 20.66%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 3.99 4.23 4.17 5.80 4.34 3.17 2.82 -
P/RPS 2.39 3.55 2.52 3.19 2.43 1.95 1.53 34.66%
P/EPS 27.59 36.53 26.03 29.09 30.24 20.69 17.49 35.54%
EY 3.62 2.74 3.84 3.44 3.31 4.83 5.72 -26.30%
DY 1.25 1.18 1.20 1.38 0.00 2.10 1.77 -20.71%
P/NAPS 1.87 2.14 2.17 2.10 1.63 1.59 1.17 36.73%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 15/09/16 23/06/16 18/03/16 22/12/15 09/09/15 23/06/15 16/03/15 -
Price 4.15 4.12 4.48 4.18 4.39 3.60 2.91 -
P/RPS 2.49 3.46 2.71 2.30 2.46 2.21 1.58 35.46%
P/EPS 28.70 35.58 27.97 20.96 30.59 23.49 18.05 36.26%
EY 3.48 2.81 3.58 4.77 3.27 4.26 5.54 -26.67%
DY 1.20 1.21 1.12 1.91 0.00 1.85 1.72 -21.35%
P/NAPS 1.95 2.08 2.33 1.51 1.65 1.80 1.21 37.49%

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