[MAGNI] QoQ TTM Result on 31-Jan-2015 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
16-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jan-2015 [#3]
Profit Trend
QoQ- 6.4%
YoY- 8.09%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 768,264 732,958 716,380 702,093 688,789 677,518 651,273 11.60%
PBT 94,292 76,439 69,406 58,066 54,836 56,667 55,412 42.39%
Tax -22,971 -18,746 -17,202 -13,993 -13,415 -13,772 -13,461 42.66%
NP 71,321 57,693 52,204 44,073 41,421 42,895 41,951 42.30%
-
NP to SH 71,323 57,694 52,205 44,071 41,420 42,895 41,950 42.31%
-
Tax Rate 24.36% 24.52% 24.78% 24.10% 24.46% 24.30% 24.29% -
Total Cost 696,943 675,265 664,176 658,020 647,368 634,623 609,322 9.34%
-
Net Worth 216,960 217,045 216,994 217,022 243,963 245,052 235,346 -5.26%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div 19,528 10,850 10,850 12,289 14,101 14,101 14,101 24.16%
Div Payout % 27.38% 18.81% 20.78% 27.89% 34.04% 32.87% 33.61% -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 216,960 217,045 216,994 217,022 243,963 245,052 235,346 -5.26%
NOSH 108,480 108,522 108,497 108,511 108,428 108,430 108,454 0.01%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 9.28% 7.87% 7.29% 6.28% 6.01% 6.33% 6.44% -
ROE 32.87% 26.58% 24.06% 20.31% 16.98% 17.50% 17.82% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 708.21 675.40 660.27 647.02 635.25 624.84 600.50 11.59%
EPS 65.75 53.16 48.12 40.61 38.20 39.56 38.68 42.29%
DPS 18.00 10.00 10.00 11.33 13.00 13.00 13.00 24.15%
NAPS 2.00 2.00 2.00 2.00 2.25 2.26 2.17 -5.27%
Adjusted Per Share Value based on latest NOSH - 108,511
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 177.31 169.16 165.34 162.04 158.97 156.37 150.31 11.60%
EPS 16.46 13.32 12.05 10.17 9.56 9.90 9.68 42.32%
DPS 4.51 2.50 2.50 2.84 3.25 3.25 3.25 24.33%
NAPS 0.5007 0.5009 0.5008 0.5009 0.5631 0.5656 0.5432 -5.27%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 5.80 4.34 3.17 2.82 2.94 3.16 2.69 -
P/RPS 0.82 0.64 0.48 0.44 0.46 0.51 0.45 49.02%
P/EPS 8.82 8.16 6.59 6.94 7.70 7.99 6.95 17.16%
EY 11.34 12.25 15.18 14.40 12.99 12.52 14.38 -14.60%
DY 3.10 2.30 3.15 4.02 4.42 4.11 4.83 -25.53%
P/NAPS 2.90 2.17 1.59 1.41 1.31 1.40 1.24 75.91%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 22/12/15 09/09/15 23/06/15 16/03/15 03/12/14 12/09/14 26/06/14 -
Price 4.18 4.39 3.60 2.91 2.76 3.05 3.01 -
P/RPS 0.59 0.65 0.55 0.45 0.43 0.49 0.50 11.63%
P/EPS 6.36 8.26 7.48 7.16 7.23 7.71 7.78 -12.53%
EY 15.73 12.11 13.37 13.96 13.84 12.97 12.85 14.39%
DY 4.31 2.28 2.78 3.89 4.71 4.26 4.32 -0.15%
P/NAPS 2.09 2.20 1.80 1.46 1.23 1.35 1.39 31.14%

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