[MAGNI] QoQ TTM 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- 7.65%
YoY- 35.94%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 1,162,273 1,139,952 1,034,292 1,014,090 931,640 854,066 836,809 24.51%
PBT 148,981 154,266 132,628 126,655 117,771 107,273 105,353 26.01%
Tax -32,829 -34,171 -32,188 -29,693 -27,699 -25,158 -25,459 18.48%
NP 116,152 120,095 100,440 96,962 90,072 82,115 79,894 28.36%
-
NP to SH 116,158 120,100 100,447 96,959 90,070 82,114 79,896 28.36%
-
Tax Rate 22.04% 22.15% 24.27% 23.44% 23.52% 23.45% 24.17% -
Total Cost 1,046,121 1,019,857 933,852 917,128 841,568 771,951 756,915 24.10%
-
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 34,986 37,426 34,171 32,542 33,086 24,950 24,050 28.41%
Div Payout % 30.12% 31.16% 34.02% 33.56% 36.73% 30.38% 30.10% -
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 9.99% 10.54% 9.71% 9.56% 9.67% 9.61% 9.55% -
ROE 27.14% 29.40% 26.38% 26.97% 25.99% 25.49% 25.57% -
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 714.23 700.51 635.54 623.32 572.55 524.84 514.30 24.49%
EPS 71.38 73.80 61.72 59.60 55.35 50.46 49.10 28.35%
DPS 21.50 23.00 21.00 20.00 20.33 15.33 14.78 28.41%
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 267.84 262.69 238.34 233.69 214.69 196.81 192.84 24.51%
EPS 26.77 27.68 23.15 22.34 20.76 18.92 18.41 28.37%
DPS 8.06 8.62 7.87 7.50 7.62 5.75 5.54 28.42%
NAPS 0.9863 0.9413 0.8776 0.8286 0.7987 0.7425 0.7199 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 1.06 0.70 0.76 0.68 0.70 0.81 0.81 19.66%
P/EPS 10.65 6.68 7.78 7.08 7.21 8.38 8.49 16.32%
EY 9.39 14.97 12.86 14.12 13.87 11.93 11.78 -14.04%
DY 2.83 4.67 4.37 4.74 5.10 3.62 3.54 -13.87%
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 1.02 0.98 0.81 0.66 0.72 0.79 0.87 11.19%
P/EPS 10.23 9.28 8.36 6.90 7.50 8.16 9.12 7.96%
EY 9.78 10.77 11.96 14.50 13.34 12.25 10.96 -7.31%
DY 2.95 3.36 4.07 4.87 4.90 3.72 3.30 -7.20%
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