[MAGNI] QoQ TTM Result on 31-Jan-2018 [#3]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
15-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jan-2018 [#3]
Profit Trend
QoQ- 1.47%
YoY- 9.24%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 1,063,393 1,059,955 1,079,927 1,158,979 1,134,799 1,162,273 1,139,952 -4.51%
PBT 125,665 122,297 118,899 141,819 138,482 148,981 154,266 -12.74%
Tax -29,168 -28,506 -27,533 -32,090 -30,351 -32,829 -34,171 -9.98%
NP 96,497 93,791 91,366 109,729 108,131 116,152 120,095 -13.53%
-
NP to SH 96,498 93,792 91,367 109,727 108,138 116,158 120,100 -13.53%
-
Tax Rate 23.21% 23.31% 23.16% 22.63% 21.92% 22.04% 22.15% -
Total Cost 966,896 966,164 988,561 1,049,250 1,026,668 1,046,121 1,019,857 -3.48%
-
Net Worth 493,077 486,568 465,413 455,649 431,239 427,985 408,457 13.33%
Dividend
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Div 35,801 34,987 32,546 35,801 34,174 34,986 37,426 -2.90%
Div Payout % 37.10% 37.30% 35.62% 32.63% 31.60% 30.12% 31.16% -
Equity
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Net Worth 493,077 486,568 465,413 455,649 431,239 427,985 408,457 13.33%
NOSH 162,732 162,732 162,732 162,732 162,732 162,732 162,732 0.00%
Ratio Analysis
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
NP Margin 9.07% 8.85% 8.46% 9.47% 9.53% 9.99% 10.54% -
ROE 19.57% 19.28% 19.63% 24.08% 25.08% 27.14% 29.40% -
Per Share
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 653.46 651.35 663.62 712.20 697.34 714.23 700.51 -4.51%
EPS 59.30 57.64 56.15 67.43 66.45 71.38 73.80 -13.53%
DPS 22.00 21.50 20.00 22.00 21.00 21.50 23.00 -2.91%
NAPS 3.03 2.99 2.86 2.80 2.65 2.63 2.51 13.33%
Adjusted Per Share Value based on latest NOSH - 162,732
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 245.05 244.26 248.86 267.08 261.50 267.84 262.69 -4.51%
EPS 22.24 21.61 21.05 25.29 24.92 26.77 27.68 -13.53%
DPS 8.25 8.06 7.50 8.25 7.88 8.06 8.62 -2.87%
NAPS 1.1363 1.1213 1.0725 1.05 0.9938 0.9863 0.9413 13.33%
Price Multiplier on Financial Quarter End Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 -
Price 4.45 4.80 4.51 4.97 6.96 7.60 4.93 -
P/RPS 0.68 0.74 0.68 0.70 1.00 1.06 0.70 -1.90%
P/EPS 7.50 8.33 8.03 7.37 10.47 10.65 6.68 8.00%
EY 13.33 12.01 12.45 13.57 9.55 9.39 14.97 -7.42%
DY 4.94 4.48 4.43 4.43 3.02 2.83 4.67 3.80%
P/NAPS 1.47 1.61 1.58 1.78 2.63 2.89 1.96 -17.40%
Price Multiplier on Announcement Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 12/12/18 12/09/18 22/06/18 15/03/18 12/12/17 14/09/17 28/06/17 -
Price 4.15 4.68 5.10 4.54 6.01 7.30 6.85 -
P/RPS 0.64 0.72 0.77 0.64 0.86 1.02 0.98 -24.66%
P/EPS 7.00 8.12 9.08 6.73 9.04 10.23 9.28 -17.09%
EY 14.29 12.32 11.01 14.85 11.06 9.78 10.77 20.68%
DY 5.30 4.59 3.92 4.85 3.49 2.95 3.36 35.39%
P/NAPS 1.37 1.57 1.78 1.62 2.27 2.78 2.73 -36.77%

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