[MAGNI] QoQ Quarter Result on 31-Oct-2016 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
13-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Oct-2016 [#2]
Profit Trend
QoQ- 21.21%
YoY- 31.85%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
Quarter Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 293,713 299,645 289,123 279,792 271,392 193,985 268,921 6.06%
PBT 25,695 45,603 40,124 37,559 30,980 23,965 34,151 -17.29%
Tax -6,108 -7,103 -10,580 -9,038 -7,450 -5,120 -8,085 -17.06%
NP 19,587 38,500 29,544 28,521 23,530 18,845 26,066 -17.36%
-
NP to SH 19,587 38,497 29,554 28,520 23,529 18,844 26,066 -17.36%
-
Tax Rate 23.77% 15.58% 26.37% 24.06% 24.05% 21.36% 23.67% -
Total Cost 274,126 261,145 259,579 251,271 247,862 175,140 242,855 8.41%
-
Net Worth 427,985 408,457 380,816 359,550 346,589 322,203 312,401 23.37%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div 5,695 11,391 9,764 8,134 8,135 8,136 8,135 -21.17%
Div Payout % 29.08% 29.59% 33.04% 28.52% 34.58% 43.18% 31.21% -
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 427,985 408,457 380,816 359,550 346,589 322,203 312,401 23.37%
NOSH 162,732 162,732 162,742 162,692 162,717 162,728 162,709 0.00%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin 6.67% 12.85% 10.22% 10.19% 8.67% 9.71% 9.69% -
ROE 4.58% 9.42% 7.76% 7.93% 6.79% 5.85% 8.34% -
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 180.49 184.13 177.66 171.98 166.79 119.21 165.28 6.05%
EPS 12.04 23.66 18.16 17.53 14.46 11.58 16.02 -17.35%
DPS 3.50 7.00 6.00 5.00 5.00 5.00 5.00 -21.17%
NAPS 2.63 2.51 2.34 2.21 2.13 1.98 1.92 23.36%
Adjusted Per Share Value based on latest NOSH - 162,692
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 67.79 69.16 66.73 64.57 62.64 44.77 62.07 6.05%
EPS 4.52 8.88 6.82 6.58 5.43 4.35 6.02 -17.40%
DPS 1.31 2.63 2.25 1.88 1.88 1.88 1.88 -21.41%
NAPS 0.9878 0.9427 0.8789 0.8298 0.7999 0.7436 0.721 23.37%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 7.60 4.93 4.80 4.22 3.99 4.23 4.17 -
P/RPS 4.21 2.68 2.70 2.45 2.39 3.55 2.52 40.83%
P/EPS 63.14 20.84 26.43 24.07 27.59 36.53 26.03 80.62%
EY 1.58 4.80 3.78 4.15 3.62 2.74 3.84 -44.70%
DY 0.46 1.42 1.25 1.18 1.25 1.18 1.20 -47.26%
P/NAPS 2.89 1.96 2.05 1.91 1.87 2.14 2.17 21.06%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 14/09/17 28/06/17 16/03/17 13/12/16 15/09/16 23/06/16 18/03/16 -
Price 7.30 6.85 5.16 4.11 4.15 4.12 4.48 -
P/RPS 4.04 3.72 2.90 2.39 2.49 3.46 2.71 30.53%
P/EPS 60.65 28.96 28.41 23.45 28.70 35.58 27.97 67.60%
EY 1.65 3.45 3.52 4.27 3.48 2.81 3.58 -40.36%
DY 0.48 1.02 1.16 1.22 1.20 1.21 1.12 -43.18%
P/NAPS 2.78 2.73 2.21 1.86 1.95 2.08 2.33 12.50%

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