[MAGNI] QoQ TTM Result on 30-Apr-2017 [#4]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
28-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
30-Apr-2017 [#4]
Profit Trend
QoQ- 19.57%
YoY- 46.26%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 1,158,979 1,134,799 1,162,273 1,139,952 1,034,292 1,014,090 931,640 15.62%
PBT 141,819 138,482 148,981 154,266 132,628 126,655 117,771 13.14%
Tax -32,090 -30,351 -32,829 -34,171 -32,188 -29,693 -27,699 10.27%
NP 109,729 108,131 116,152 120,095 100,440 96,962 90,072 14.02%
-
NP to SH 109,727 108,138 116,158 120,100 100,447 96,959 90,070 14.02%
-
Tax Rate 22.63% 21.92% 22.04% 22.15% 24.27% 23.44% 23.52% -
Total Cost 1,049,250 1,026,668 1,046,121 1,019,857 933,852 917,128 841,568 15.79%
-
Net Worth 455,649 431,239 427,985 408,457 380,816 359,550 346,589 19.94%
Dividend
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div 35,801 34,174 34,986 37,426 34,171 32,542 33,086 5.38%
Div Payout % 32.63% 31.60% 30.12% 31.16% 34.02% 33.56% 36.73% -
Equity
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 455,649 431,239 427,985 408,457 380,816 359,550 346,589 19.94%
NOSH 162,732 162,732 162,732 162,732 162,742 162,692 162,717 0.00%
Ratio Analysis
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin 9.47% 9.53% 9.99% 10.54% 9.71% 9.56% 9.67% -
ROE 24.08% 25.08% 27.14% 29.40% 26.38% 26.97% 25.99% -
Per Share
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 712.20 697.34 714.23 700.51 635.54 623.32 572.55 15.61%
EPS 67.43 66.45 71.38 73.80 61.72 59.60 55.35 14.02%
DPS 22.00 21.00 21.50 23.00 21.00 20.00 20.33 5.38%
NAPS 2.80 2.65 2.63 2.51 2.34 2.21 2.13 19.94%
Adjusted Per Share Value based on latest NOSH - 162,732
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 267.49 261.91 268.25 263.10 238.71 234.05 215.02 15.62%
EPS 25.32 24.96 26.81 27.72 23.18 22.38 20.79 14.00%
DPS 8.26 7.89 8.07 8.64 7.89 7.51 7.64 5.32%
NAPS 1.0516 0.9953 0.9878 0.9427 0.8789 0.8298 0.7999 19.94%
Price Multiplier on Financial Quarter End Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 4.97 6.96 7.60 4.93 4.80 4.22 3.99 -
P/RPS 0.70 1.00 1.06 0.70 0.76 0.68 0.70 0.00%
P/EPS 7.37 10.47 10.65 6.68 7.78 7.08 7.21 1.46%
EY 13.57 9.55 9.39 14.97 12.86 14.12 13.87 -1.44%
DY 4.43 3.02 2.83 4.67 4.37 4.74 5.10 -8.93%
P/NAPS 1.78 2.63 2.89 1.96 2.05 1.91 1.87 -3.22%
Price Multiplier on Announcement Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 15/03/18 12/12/17 14/09/17 28/06/17 16/03/17 13/12/16 15/09/16 -
Price 4.54 6.01 7.30 6.85 5.16 4.11 4.15 -
P/RPS 0.64 0.86 1.02 0.98 0.81 0.66 0.72 -7.53%
P/EPS 6.73 9.04 10.23 9.28 8.36 6.90 7.50 -6.94%
EY 14.85 11.06 9.78 10.77 11.96 14.50 13.34 7.38%
DY 4.85 3.49 2.95 3.36 4.07 4.87 4.90 -0.67%
P/NAPS 1.62 2.27 2.78 2.73 2.21 1.86 1.95 -11.59%

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